SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                           ---------------------------

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1999

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the transition period from _______ to _______

                        Commission file number 34-027228

                           BANKATLANTIC BANCORP, INC.
                           --------------------------
             (Exact name of registrant as specified in its Charter)

               Florida                                 65-0507804
               -------                                 ----------
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                  Identification No.)

      1750 East Sunrise Boulevard
      Ft. Lauderdale, Florida                             33304
      ---------------------------                         -----
   (Address of principal executive                     (Zip Code)
               offices)
                                 (954) 760-5000
                                 --------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
                                 --------------
                 (Former name, former address and former fiscal
                       year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months,  and (2) has been subject to such filing  requirements
for the past 90 days.

                    YES [X]                      NO [   ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
preferred and common stock as of the latest practicable date.

                                                              Outstanding at
                Title of Each Class                           July 21, 1999
                -------------------                           --------------

Class A Common  Stock,  par  value  $0.01 per share            26,069,772
Class B Common Stock, par value $0.01 per share                10,377,190







                                TABLE OF CONTENTS




FINANCIAL INFORMATION .........................................   Page Reference


  Financial Statements ................................................   1-16

    Consolidated Statements of Financial Condition - June 30, 1999
       and 1998 and December 31, 1998 - Unaudited .....................      1


    Consolidated Statements of Operations -  For the Three and Six
       Months Ended June 30, 1999 and 1998 - Unaudited ................    2-3


    Consolidated Statements of Stockholders' Equity and Comprehensive
       Income for the Six Months Ended  June 30, 1999 and 1998 -
       Unaudited ......................................................    4-5


    Consolidated Statements of Cash Flows - For the Six Months Ended
       June 30, 1999 and 1998 - Unaudited .............................    6-8


    Notes to Consolidated Financial Statements - Unaudited ............   9-16


    Management's Discussion and Analysis of Financial Condition and
       Results of Operations ..........................................  17-33

OTHER INFORMATION

     Changes in Securities and Uses of Proceeds .......................     34

     Submission of Matters to Vote of Security Holders ................     34

     Exhibits and Reports on Form 8K ..................................     34

     Signatures .......................................................     35



























                      [THIS PAGE INTENTIONALLY LEFT BLANK]





           CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

                                                            June 30,   December 31,   June 30,
(In thousands, except share data)                             1999         1998         1998
- ---------------------------------                          ---------    ---------    ---------
ASSETS
                                                                           
Cash and due from depository institutions .............   $  103,300   $  100,823   $   87,280
Federal Funds sold ....................................          474            0            0
Loans receivable, net .................................    2,404,380    2,466,488    2,501,965
Loans held for sale ...................................      278,092      168,881      211,828
Tax certificates, net, held to maturity, at cost
 which approximates market value ......................       93,315       49,896       64,559
Securities available for sale, at market value ........    1,005,265      599,435      513,550
Trading securities, at market value ...................       20,042       30,005       34,460
Accrued interest receivable ...........................       30,141       27,771       27,533
Real estate held for development and sale and joint
  ventures ............................................       68,706       67,845       42,280
Real estate owned, net ................................        5,399        5,503        5,775
Office properties and equipment, net ..................       56,364       58,090       55,665
Federal Home Loan Bank stock, at cost which
  approximates market value ...........................       45,777       52,230       54,704
Mortgage servicing rights, net ........................        1,132       44,315       48,146
Deferred tax asset, net ...............................       22,581       20,148        6,811
Cost over fair value of net assets acquired, net ......       55,669       55,493       57,765
Other assets ..........................................       58,570       42,052       44,250
                                                           ---------    ---------    ---------
Total assets ..........................................   $4,249,207   $3,788,975   $3,756,571
                                                           =========    =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits ..............................................   $2,230,301   $1,925,772   $1,812,631
Advances from FHLB ....................................      915,525    1,044,572    1,059,061
Federal Funds purchased ...............................       13,800       18,500       13,600
Securities sold under agreements to repurchase ........      467,360      162,093      202,489
Subordinated debentures, notes and bonds payable ......      183,304      177,114      181,300
Guaranteed preferred beneficial interests in the
  Company's Junior Subordinated Debentures ............       74,750       74,750       74,750
Advances by borrowers for taxes and insurance .........       47,692       62,346       81,472
Other liabilities .....................................       79,887       83,388       76,017
                                                           ---------    ---------    ---------
Total liabilities .....................................    4,012,619    3,548,535    3,501,320
                                                           ---------    ---------    ---------

Stockholders' equity:
Preferred stock, $0.01 par value, 10,000,000 shares
  authorized:
  none issued and outstanding ........................             0            0            0
Class A Common Stock, $0.01 par value, authorized
  80,000,000 shares; issued and outstanding,
  26,068,691, 26,799,368 and 26,300,906 shares .......           260          268          263
Class B Common Stock, $0.01 par value, authorized
  45,000,000 shares; issued and outstanding,
  10,376,231, 10,356,431 and  10,375,215 shares ......           104          104          104
Additional paid-in capital ...........................       141,243      147,686      145,224
Unearned compensation - restricted stock grants ......        (6,510)      (7,062)      (8,071)
Retained earnings ....................................       111,477       95,818      117,472
                                                          ----------   ----------   ----------
Total stockholders' equity before accumulated other
  comprehensive income ...............................       246,574      236,814      254,992
Accumulated other comprehensive income (loss) - net
  unrealized appreciation (depreciation) on
  securities available for sale - net of
  deferred income taxes..............................        (9,986)        3,626          259
                                                          ----------   ----------   ----------
Total stockholders' equity ...........................      236,588       240,440      255,251
                                                          ----------   ----------   ----------
Total liabilities and stockholders' equity ...........   $4,249,207    $3,788,975   $3,756,571
                                                          =========     =========    =========

           See Notes to Consolidated Financial Statements - Unaudited


                                       -1-




               CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED


                                                    For the Three Months      For the Six Months
(In thousands, except share data)                       Ended June 30,          Ended June 30,
- ---------------------------------                   --------------------     --------------------
Interest income:                                      1999        1998         1999        1998
- ----------------                                     ------      ------       -------     -------
                                                                             
Interest and fees on loans and leases ...........   $55,369     $55,207      $108,933    $102,527
Interest on banker's acceptances ................       200         383           389         871
Interest and dividends on securities available
  for sale ......................................    14,618       7,385        24,671      17,372
Interest and dividends on investment securities
  held to maturity and trading securities .......     3,344       2,231         5,950       4,455
                                                     ------      ------       -------     -------
Total interest income ...........................    73,531      65,206       139,943     125,225
                                                     ------      ------       -------     -------
Interest expense:
Interest on deposits ............................    20,529      16,606        37,120      32,973
Interest on advances from FHLB ..................    13,337      13,760        26,834      24,472
Interest on securities sold under agreements
  to repurchase and federal funds purchased .....     4,353       3,496         8,397       6,814
Interest on subordinated debentures, guaranteed
  preferred interest in the Company's Junior
  Subordinated Debentures and notes and bonds
  payable .......................................     4,912       4,850         9,699       9,789
Capitalized interest on investments in and
  advances to real estate joint ventures ........      (157)       (218)         (332)       (218)
                                                     ------      ------       -------     -------
Total interest expense ..........................    42,974      38,494        81,718      73,830
                                                     ------      ------       -------     -------
Net interest income .............................    30,557      26,712        58,225      51,395
Provision for loan losses .......................     5,669       3,371        10,833       6,778
                                                     ------      ------       -------     -------
Net interest income after provision for loan
  losses ........................................    24,888      23,341        47,392      44,617
                                                     ------      ------       -------     -------
Non-interest income:
Loan late fees and other loan income ............     1,359       1,211         2,489       2,110
Gains on sales of loans held for sale ...........       234       1,084           867       2,831
Gains (losses) on sales of property and equipment     1,459          (1)        1,459          (3)
Gains on sales of securities available for sale .       839         473         1,418       2,193
Trading securities gains (losses) ...............        15         532           (54)        703
Gains on sales of real estate held for sale .....     1,720       5,159         5,387       5,259
Equity in earnings (losses) of unconsolidated
  real estate joint ventures ....................      (418)          0         1,310           0
Principal transactions - RBCO ...................     1,704           0         4,704           0
Investment banking - RBCO .......................     1,223           0         4,340           0
Commissions - RBCO ..............................     3,331           0         6,007           0
Transaction fees ................................     3,428       3,040         7,019       5,640
ATM fees ........................................     2,504       1,590         4,703       2,887
Other ...........................................     1,280       1,224         2,498       2,047
                                                     ------      ------       -------     -------
Total non-interest income .......................    18,678      14,312        42,147      23,667
                                                     ------      ------       -------     -------
Non-interest expense:
Employee compensation/benefits excluding
  RBCO and real estate operations ...............     9,034      11,197        18,675      22,024
Employee compensation/benefits for RBCO .........     6,481           0        12,931           0
Employee compensation/benefits for real
  estate operations .............................       236         198           388         363
Occupancy and equipment .........................     6,001       5,164        11,675      10,011
Federal insurance premium .......................       267         258           540         520
Advertising and promotion .......................       937       1,868         1,693       2,502
Foreclosed asset activity, net ..................    (1,355)        125        (1,265)        (46)
Amortization of cost over fair value of
  net assets acquired ...........................       986         701         1,969       1,360
Other excluding RBCO and real estate
  operations ....................................     3,907       5,376         9,389      10,252
Other for RBCO ..................................     2,006           0         3,982           0
Other for real estate operations ................     1,164         999         1,982       1,879
                                                     ------      ------       -------     -------
Total non-interest expense ......................    29,664      25,886        61,959      48,865
                                                     ------      ------       -------     -------
Income before income taxes and discontinued
  operations ....................................    13,902      11,767        27,580      19,419
Provision for income taxes ......................     5,273       4,748        10,780       7,553
                                                     ------      ------       -------     -------
Income from continuing operations ...............     8,629       7,019        16,800      11,866
Income from discontinued operations, net of
  taxes .........................................       801        (628)          801        (219)
                                                     ------      ------       -------     -------
Net Income ......................................   $ 9,430    $  6,391      $ 17,601    $ 11,647
                                                     ======     =======       =======     =======

     See Notes to Consolidated Financial Statements - Unaudited (Continued)


                                      -2-





                CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED



                                        For the Three Months           For the Six Months
                                           Ended June 30,                Ended June 30,
                                     -------------------------      ------------------------
                                        1999           1998           1999           1998
                                     ----------     ----------      ---------     ----------

Class A common shares
                                                                     
Basic earnings per share from
  continuing operations .........   $      0.25    $      0.22    $      0.49    $      0.37
Basic earnings per share from
  discontinued operations .......          0.02          (0.02)          0.02           0.00
                                     ----------     ----------      ---------     ----------
Basic earnings per share ........   $      0.27    $      0.20    $      0.51    $      0.37
                                     ==========     ==========     ==========     ==========

Diluted earnings per share from
  continuing operations .........   $      0.20    $      0.17    $      0.38    $      0.30
Diluted earnings per share from
  discontinued operations .......          0.01          (0.01)          0.02          (0.01)
                                     ----------     ----------      ---------     ----------
Diluted earnings  per share .....   $      0.21    $      0.16    $      0.40    $      0.29
                                     ==========     ==========     ==========     ==========

Basic weighted average number
  of common shares outstanding ..    25,070,081     22,724,683     25,205,483     22,269,820
                                     ==========     ==========     ==========     ==========
Diluted weighted average number
  of common and common equivalent
  shares outstanding ............    40,892,440     39,320,600     41,048,616     39,039,828
                                     ==========     ==========     ==========     ==========
Class B common shares
Basic earnings per share from
  continuing operations .........   $      0.23    $      0.20    $      0.44    $      0.33
Basic earnings per share from
  discontinued operations .......          0.02          (0.02)          0.02           0.00
                                     ----------     ----------      ---------     ----------
Basic earnings per share ........   $      0.25    $      0.18    $      0.46    $      0.33
                                     ==========     ==========     ==========     ==========
Diluted earnings per share from
  continuing operations .........   $      0.19    $      0.17    $      0.36    $      0.28
Diluted earnings per share from
  discontinued operations .......          0.01          (0.01)          0.02           0.00
                                     ----------     ----------      ---------     ----------
Diluted earnings per share ......   $      0.20    $      0.16    $      0.38    $      0.28
                                     ==========     ==========     ==========     ==========
Basic weighted average number of
  common shares outstanding .....    10,363,216     10,425,815     10,361,476     10,596,437
                                     ==========     ==========     ==========     ==========
Diluted weighted average number
  of common and common equivalent
  shares outstanding ............    10,981,844     11,384,648     10,990,427     11,630,834
                                     ==========     ==========     ==========     ==========

           See Notes to Consolidated Financial Statements - Unaudited


                                      -3-





    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
                 FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND 1998


                                                                                                                 Net
                                                                                                 Unearned     Unrealized
                                                                                                  Compen-      Appreci-
                                                                        Addi-                     sation       ation on
                                                Compre-                 tional                  Restricted    Securities
                                                hensive     Common     Paid-in     Retained        Stock      Available
(In thousands)                                  Income      Stock      Capital     Earnings       Grants      For Sale      Total
                                                -------     ------     -------     --------     ----------    ----------   -------

                                                                                                     
BALANCE, DECEMBER 31, 1997 .................               $   322    $ 98,475    $ 107,650    $        0    $      724   $207,171

 Net income ................................   $ 11,647          0           0       11,647             0             0     11,647
                                                -------
 Other comprehensive income (loss),
  net of tax:
   Unrealized gains on securities
    available for sale .....................        225
   Reclassification adjustment for gains
    and (losses) included in net income ....       (690)
 Other comprehensive loss ..................       (465)
                                                -------
Comprehensive income .......................   $ 11,182
                                               ========
Dividends on Class A common stock ..........                     0           0       (1,318)            0             0     (1,318)
Dividends on Class B common stock ..........                     0           0         (507)            0             0       (507)
Exercise of Class A common stock options ...                     0         156            0             0             0        156
Exercise of Class B common stock options ...                     4       1,322            0             0             0      1,326
Tax effect relating to the exercise of stock
   options .................................                     0         676            0             0             0        676
Purchase and  retirement of Class B
   common stock ............................                    (7)    (10,640)           0             0             0    (10,647)
Issuance of Class A common stock for
   acquisitions ............................                    43      42,391            0             0             0     42,434
Issuance of Class A common stock options
   upon acquisition of RBCO ................                     0       1,582            0             0             0      1,582
Issuance of Class A common stock upon
 conversion of subordinated debentures, net                      5       3,191            0             0             0      3,196
Unearned compensation retention  pool ......                     0       8,071            0        (8,071)            0          0
Net change in unrealized depreciation on
 securities available for sale-net of
 deferred income taxes .....................                     0           0            0             0          (465)      (465)
                                                            ------     -------     --------     ---------     ---------    -------
BALANCE, JUNE 30, 1998 .....................               $   367    $145,224    $ 117,472    $  (8,071)    $      259   $255,251
                                                            ======     =======     ========     =========     =========    =======


     See Notes to Consolidated Financial Statements - Unaudited (Continued)



                                      -4-





    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
           FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND 1998 (Continued)


                                                                                                              Net
                                                                                                           Unrealized
                                                                                              Unearned    Appreciation
                                                                                               Compen-   (Depreciation)
                                                                     Addi-                     sation          on
                                             Compre-                 tional                  Restricted    Securities
                                             hensive     Common     Paid-in     Retained        Stock      Available
(In thousands)                               Income      Stock      Capital     Earnings       Grants       For Sale      Total
                                             -------     ------     -------     --------     ----------    ----------    -------
                                                                                                   
BALANCE, DECEMBER 31, 1998 ..............               $   372    $147,686    $  95,818    $    (7,062)  $     3,626   $240,440

  Net income ............................   $ 17,601          0           0       17,601              0             0     17,601
                                             -------
  Other comprehensive income (loss),
   net of tax:
    Unrealized losses on securities
     available for sale .................    (14,323)
    Reclassification adjustment for gains
     and (losses) included in net income         711
                                             -------
  Other comprehensive loss ..............    (13,612)
                                             -------
Comprehensive income ....................   $  3,989
                                             =======


Dividends on Class A common stock .......                     0           0       (1,424)             0             0     (1,424)
Dividends on Class B common stock .......                     0           0         (518)             0             0       (518)
Fair value of stock options granted to
 non-employees ..........................                     0          69            0              0             0         69
Exercise of Class A common stock options                      0         206            0              0             0        206
Exercise of Class B common stock options                      0          77            0              0             0         77
Tax effect relating to the exercise of
  stock options .........................                     0          45            0              0             0         45
Issuance of restricted Class A common
  stock for acquisitions ................                     2       1,082            0              0             0      1,084
Purchase and retirement of Class A
  common stock ..........................                   (10)     (8,384)           0              0             0     (8,394)
Forfeited Class A restricted common stock                     0         (89)           0             89             0          0
Unearned compensation - restricted stock
  grants ................................                     0         551            0           (551)            0          0
Amortization of unearned compensation ...
  restricted stock grants ...............                     0           0            0          1,014             0      1,014
Net change in unrealized depreciation on
  securities available for sale-net of
  deferred income taxes .................                     0           0            0              0       (13,612)   (13,612)
                                                         -------    -------     --------     ----------     ---------    -------
BALANCE, JUNE 30, 1999 ..................               $   364    $141,243    $ 111,477    $    (6,510)   $   (9,986)  $236,588
                                                         ======     =======     ========     ==========     =========    =======

           See Notes to Consolidated Financial Statements - Unaudited

                                      -5-





                CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

                                                     For the Six Months
(In thousands, except share data)                     Ended June 30,
                                                   ---------------------
Operating activities:                                1999         1998
                                                   --------     -------
                                                         
Income from continuing operations ..............  $  16,800    $ 11,866
Income (loss) from discontinued operations .....        801        (219)
Adjustments to reconcile net income to net cash
 provided (used) by operating activities:
Provision for loan losses ......................     10,833       6,778
Provision for losses on real estate owned ......        131         475
Depreciation, amortization and accretion, net ..     13,989      15,398
Gains on sales of mortgage servicing rights ....          0      (2,400)
Decrease (increase) in deferred tax asset, net .      6,163      (2,858)
Trading account (gains) losses .................         54        (703)
Purchases of trading securities ................        (30)     (1,621)
Proceeds from sales of trading securities ......        (54)      1,753
Decrease in trading securities owned at market
 - RBCO ........................................      9,993           0
Gains on sales of real estate owned ............     (1,617)       (915)
Gains on sales of real estate held for
 development and sale ..........................     (5,387)     (5,259)
Gains on sales of securities available for sale      (1,418)     (2,193)
Gains on sales of property and equipment .......     (1,459)         (3)
Proceeds from sales of loans held for sale .....     87,633     144,741
Fundings of loans held for sale ................    (30,337)    (75,208)
Loans purchased, classified as held for sale ...   (161,448)          0
Gains on sales of loans held for sale ..........       (867)     (2,831)
Provision for (recovery from) tax certificate
 losses ........................................        193         (59)
Increase in accrued interest receivable ........     (2,370)     (4,909)
Decrease in other assets .......................      9,152       1,514
Equity in earnings of unconsolidated real
 estate joint ventures .........................     (1,310)          0
Increase (decrease) in other liabilities .......     (2,941)     19,838
                                                   --------     -------

Net cash provided (used) by operating activities  $ (53,496)   $103,185
                                                   ========     =======


     See Notes to Consolidated Financial Statements - Unaudited (Continued)


                                      -6-




          CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED (Continued)

                                                            For the Six Months
(In thousands, except share data)                             Ended June 30,
- ---------------------------------                        ----------------------
                                                           1999         1998
Investing activities:                                    -------     ----------
                                                              
Proceeds from redemption and maturities of
  tax certificates ...............................        24,470         29,277
Purchase of tax certificates .....................       (68,082)       (38,564)
Proceeds from sales of securities available
 for sale ........................................       139,899        390,283
Principal collected on securities available
 for sale ........................................       112,320         69,416
Purchases of securities available for sale .......      (680,173)      (365,390)
Proceeds from sales of FHLB stock ................        12,678              0
FHLB stock acquired ..............................        (6,225)       (19,817)
Principal reduction on loans .....................       775,188        676,159
Loan fundings for portfolio ......................      (630,712)      (519,690)
Loans purchased for portfolio ....................       (58,552)    (1,022,314)
Proceeds from maturities of banker's acceptances .         7,838        210,459
Purchases of banker's acceptances ................       (15,370)       (94,445)
Proceeds from sales of banker's acceptances ......             0         41,877
Additions to dealer reserve ......................             0         (4,682)
Proceeds from sales of real estate owned .........         8,078          5,272
REO acquired in connection with bulk
  residential loan purchases .....................        (2,678)             0
Mortgage servicing rights acquired ...............          (897)       (36,641)
Proceeds from sales of mortgage servicing
  rights .........................................        12,377         16,145
Cost of equipment acquired for lease .............       (15,547)        (9,473)
Additions to office property and equipment .......        (2,723)        (4,546)
Proceeds from sales of property and
  equipment ......................................         2,416              3
Investment in and advances to joint
  ventures, net ..................................       (14,373)       (20,551)
Proceeds from sales of real estate held
  for development and sale .......................         7,133          9,536
Additional investment in real estate
  held for development and sale ..................        (1,025)        (4,443)
Acquisition, net of cash acquired ................        (1,221)           433
                                                        --------     ----------
Net cash used in investing activities ............      (395,181)      (691,696)
                                                        --------     ----------
Financing activities:
Net increase  in deposits ........................       278,302         21,393
Interest credited to deposits ....................        26,227         27,505
Repayments of FHLB advances ......................      (458,047)      (380,646)
Proceeds from FHLB advances ......................       329,000        742,000
Net increase in securities sold under
  agreements to repurchase .......................       305,267        143,773
Net increase (decrease) in federal
  funds purchased ................................        (4,700)        11,100
Repayment of notes payable .......................        (1,571)        (6,522)
Increase in notes payable ........................         1,812          3,162
Issuance of common stock relating to
  exercise of employee stock options .............           283          1,482
Issuance of common stock options to
  non-employees ...................................            69              0
Payments to acquire and retire common
  stock ..........................................        (8,394)       (10,647)
Receipts (repayments) of advances by
  borrowers for taxes and insurance ..............       (14,654)        42,075
Common stock dividends paid ......................        (1,966)        (1,671)
                                                        --------     ----------
Net cash provided  by financing activities .......       451,628        593,004
                                                        --------     ----------
Increase in cash and cash equivalents ............         2,951          4,493
Cash and cash equivalents at beginning
  of period ......................................       100,823         82,787
                                                        --------     ----------
Cash and cash equivalents at end of period .......     $ 103,774    $    87,280
                                                        ========     ==========

     See Notes to Consolidated Financial Statements - Unaudited (Continued)

                                      -7-




                CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
                                   (CONTINUED)

                                                         For the Six Months
                                                           Ended June 30,
                                                        -------------------
                                                         1999        1998
                                                        -------     -------
Supplementary disclosure and non-cash investing
  and financing activities:
                                                             
Interest paid on borrowings and deposits ......        $ 77,479    $ 69,863
Income taxes paid .............................           5,000       5,416
Loans transferred to real estate owned ........           4,518       3,079
Purchased residential loans held for investment
  transferred to held for sale ................               0     108,465
Issuance of Class A common stock upon
  acquisitions ................................           1,084      42,343
Issuance of  Class A common stock upon
  conversion of subordinated debentures .......               0       3,196
Decrease in deferred offering costs upon
  conversion of subordinated debentures .......               0         117
Decrease in subordinated debentures upon
  conversion to Class A common stock ..........               0      (3,313)
Loan charge-offs ..............................          12,669       7,072
Tax certificate recoveries, net ...............             377         262
Change in proceeds receivable from sales of
  mortgage servicing rights ...................          20,991       5,942
Class A common stock dividends; not paid
  until July ..................................             713         719
Class B common stock dividends; not paid
  until July ..................................             259         252
Increase in equity for the tax effect related
  to the exercise of employee stock options ...              45         676
Change in net unrealized depreciation
  on securities available for sale ............         (22,208)       (756)
Change in deferred taxes on net unrealized
  depreciation on securities available
  for sale ....................................          (8,596)       (291)
Change in stockholders' equity from net
  unrealized depreciation on securities
  available for sale, less related
  deferred income taxes .......................         (13,612)       (465)
Loans to joint ventures transferred to
  loans receivable ............................          20,758           0
Increase in real estate held for development
  and sale resulting from roadway improvement
  development bond ............................           5,949           0
Increase in real estate held for development
  and sale resulting from St. Lucie West
  Holding Company ("SLWHC") purchase
  accounting adjustments ......................               0       1,502
Decrease in other assets resulting from
  SLWHC purchase accounting adjustments .......               0      (1,502)
                                                        =======     =======

           See Notes to Consolidated Financial Statements - Unaudited


                                      -8-



               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED


1.  Presentation of Interim Financial Statements

     BankAtlantic  Bancorp,  Inc.  (the  "Company")  is a unitary  savings  bank
holding  company.  The Company's  principal  assets include the capital stock of
BankAtlantic,  a Federal Savings Bank  ("BankAtlantic") and its subsidiaries and
Ryan Beck & Co., Inc. ("RBCO"), an investment banking firm and its subsidiaries.
Under  applicable  law,  the  Company  generally  has broad  authority  with few
restrictions  to engage in various types of business  activities.  The Company's
primary  activities  have related to the  operations of  BankAtlantic,  RBCO and
their subsidiaries.  All significant intercompany balances and transactions have
been eliminated in consolidation.

     In management's opinion, the accompanying consolidated financial statements
contain such adjustments necessary to present fairly the Company's  consolidated
financial  condition  at June 30,  1999 and 1998,  the  consolidated  results of
operations  for the three  and six  months  ended  June 30,  1999 and 1998,  the
consolidated  stockholders'  equity and comprehensive  income for the six months
ended June 30, 1999 and 1998 and the consolidated  cash flows for the six months
ended  June  30,  1999 and  1998.  Such  adjustments  consisted  only of  normal
recurring  items. The  consolidated  financial  statements and related notes are
presented as permitted  by Form 10Q and should be read in  conjunction  with the
notes to consolidated  financial  statements  appearing in the Company's  Annual
Report on Form 10K for the year ended  December  31, 1998 and the March 31, 1999
Form 10Q.

2.  Common stock dividend

     On July 21, 1999,  the Company's  Board of Directors  approved a 15% common
stock  dividend,  payable  in Class A common  stock to both  Class A and Class B
common  shareholders  of record at the close of business on August 16, 1999. The
distribution  date of this common stock  dividend is August 26, 1999.  Except as
noted  immediately  below,  amounts in this Form 10Q have not been  restated  to
reflect the 15% common stock dividend.

     The following  tables provide  information  which reflects the  retroactive
effect the stock  dividend  will have on reported  earnings  per share when such
dividend is paid:



                                       For the Three Months      For the Six Months
                                          Ended June 30,           Ended June 30,
                                      ----------------------   -----------------------
                                         1999        1998         1999         1998
                                      ---------    ---------   ----------   ----------
Class A common shares
                                                               
Basic earnings per share from
  continuing operations .........   $      0.22  $      0.19  $      0.42  $      0.32
Basic earnings per share from
  discontinued operations .......          0.02        (0.02)        0.02         0.00
                                     ----------   ----------   ----------   ----------
Basic earnings per share ........   $      0.24  $      0.17  $      0.44  $      0.32
                                     ==========   ==========   ==========   ==========
Diluted earnings per share from
  continuing operations .........   $      0.17  $      0.15  $      0.33  $      0.26
Diluted earnings per share from
  discontinued operations .......          0.01        (0.01)        0.02        (0.01)
                                     ----------   ----------   ----------   ----------
Diluted earnings per share ......   $      0.18  $      0.14  $      0.35  $      0.25
                                     ==========   ==========   ==========   ==========

Basic weighted average number
  of common shares outstanding ..    30,385,075   27,697,257   30,540,527   27,199,759
                                     ==========   ==========   ==========   ==========
Diluted weighted average number
  of common and common equivalent
  shares outstanding ............    48,580,788   46,782,562   48,760,130   46,485,268
                                     ==========   ==========   ==========   ==========
Class A common shares outstanding    31,535,429   31,802,324   31,535,429   31,802,324
                                     ==========   ==========   ==========   ==========



                                      -9-



                                        For the Three Months        For the Six Months
                                          Ended June 30,              Ended June 30,
                                      -----------------------    -----------------------
                                         1999         1998          1999         1998
                                      ---------    ----------    ----------   ----------
Class B common shares
                                                                 
Basic earnings per share from
  continuing operations .........   $     0.17    $      0.17   $      0.39  $      0.30
Basic earnings per share from
  discontinued operations .......         0.01          (0.01)         0.02        (0.01)
                                     ---------     ----------    ----------   ----------
Basic earnings per share ........   $     0.18    $      0.16   $      0.41  $      0.29
                                     ==========    ==========    ==========   ==========
Diluted earnings per share from
  continuing operations .........   $     0.17$   $      0.14   $      0.32  $      0.25
Diluted earnings per share from
  discontinued operations .......         0.01          (0.01)         0.01         0.00
                                     ---------     ----------    ----------   ----------
Diluted earnings per share ......   $     0.18$   $      0.13   $     0.33   $      0.25
                                     ==========    ==========    ==========   ==========
Basic weighted average number
  of common shares outstanding ..    10,363,216    10,425,815    10,361,476   10,596,437
                                     ==========    ==========    ==========   ==========
Diluted weighted average number
  of common and common equivalent
  shares outstanding ............    11,074,638    11,528,473    11,084,770   11,785,994
                                     ==========    ==========    ==========   ==========
Class B common shares outstanding    10,376,231    10,375,215    10,376,231   10,375,215
                                     ==========    ==========    ==========   ==========


3.  Equity Capital

     On July 14, 1999, the Company's Board of Directors  approved the repurchase
on the open market of up to 3.5 million  shares of the  Company's  common stock.
The Board authorized the repurchase of common stock on a  "time-to-time"  basis,
depending  upon market  conditions  and subject to  compliance  with  applicable
securities laws.

     During the six months ended June 30, 1999, 35,612 and 19,800 of Class A and
Class B incentive and nonqualifying stock options, respectively,  were exercised
resulting  in a  $328,000  increase  in  stockholders'  equity.  The tax  effect
included in the preceding  amount was $45,000.  During the six months ended June
30, 1998, 10,989 and 429,799 of Class A and Class B stock options, respectively,
were exercised resulting in a $2.2 million increase in stockholders' equity. The
tax effect included in the preceding amount was $676,000.

     On  April  6,  1999,  the  Board  of  Directors  granted,  pursuant  to the
BankAtlantic  Bancorp  1996 stock  option  plan,  incentive  stock  options  and
nonqualifying  stock  options to purchase  361,458  shares and  145,792  shares,
respectively,  of Class A common  stock with an exercise  price of $7.125 to all
officers of  BankAtlantic.  The options  vest in five years and expire ten years
after the grant date.  Additionally,  on April 6, 1999,  the Board of  Directors
granted  nonqualifying stock options to purchase 10,000 shares of Class A common
stock to employees of the Abdo  Companies  and  nonqualifying  stock  options to
purchase 20,000 shares of Class A common stock to outside Directors. The options
vested on the grant date and  expire ten years from the date of grant.  Included
in other expense during the three and six months ended June 30, 1999 was $69,000
of consulting expense representing the fair value of the stock options granted
to the Abdo Companies.

     On  April  6,  1999,  the  Board  of  Directors  granted,  pursuant  to the
BankAtlantic  Bancorp 1999 nonqualifying stock option plan,  nonqualifying stock
options to purchase 26,000 shares of Class A common stock with an exercise price
of $7.125 to selected employees of BankAtlantic.  The options vest in five years
and expire ten years after the grant date.

     On  April  6,  1999,  the  Board  of  Directors  granted,  pursuant  to the
BankAtlantic  Bancorp  1998 stock  option  plan,  incentive  stock  options  and
nonqualifying  stock  options to purchase  190,035  shares and 15,965  shares of
Class A common  stock with an exercise  price of $7.125 to certain  employees of
RBCO. The options vest in five years and expire ten years after the grant date.

     On June 28, 1999, RBCO acquired the assets of Southeast  Research Partners,
Inc. for consideration consisting of 137,344 shares of restricted Class A common
stock and  $875,000 of cash.  The Company also  accrued  $57,000 of  acquisition
costs. The assets of Southeast  Research Partners  primarily  consisted of fixed
assets  with a fair  value of  $160,000.  The  goodwill  from  the  acquisition,
approximately  $1.7 million,  is tax  deductible  and will be amortized over its
estimated  useful  life of 15  years.  Furthermore,  pursuant  to the  Southeast
Research  Partners  acquisition  agreement,  41,950 shares of restricted Class A
common  stock were  placed in an  incentive  retention  pool for the  benefit of
certain  employees of Southeast  Research  Partners.  The restricted stock has a
three year  vesting  period  from the date of  acquisition.  All the  restricted
shares  issued  in  connection  with  the  acquisition  were  issued  under  the
BankAtlantic Bancorp - Ryan Beck restricted stock incentive plan.

                                      -10-

Also,  pursuant to the  acquisition  agreement,  certain  employees of Southeast
Research Partners, as employees of RBCO, received options under the BankAtlantic
Bancorp 1998 stock option plan to purchase 35,000 shares of Class A common stock
with an exercise  price of $7.25.  The options vest in five years and expire ten
years from the date of grant.  Southeast Research Partners will be operated as a
division of RBCO.

     The  exercise  price for all of the above  option  grants  was equal to the
market value of the underlying common stock at the date of grant.

     On June 1, 1999,  pursuant to the February  1998  acquisition  agreement to
which RBCO acquired  Cumberland  Advisors,  the Company  issued 35,625 shares of
Class  A  common  stock  and  made a cash  payment  of  $266,000  to the  former
Cumberland  Advisors partners.  Such additional  consideration was considered an
adjustment to the purchase price of Cumberland Advisors and not compensation for
services subsequent to the acquisition date. The Class A common stock is subject
to restrictions prohibiting transfers for two years.

     The following table sets forth the activity of all outstanding options
and restricted stock issued under the Company's benefit plans:

                                        Outstanding    Outstanding   Restricted
                                          Options        Options        Stock
                                          Class B        Class A       Class A
                                        -----------    -----------   ---------
Outstanding at December 31, 1998 .....    1,639,636      2,185,765     683,362
Issued in connection with acquisitions            0         35,000     179,294
Granted ..............................            0      1,276,750      29,356
Exercised or vested ..................      (19,800)       (35,612)     (3,974)
Canceled .............................       (3,824)      (121,433)    (10,098)
                                         ----------    -----------     -------
Outstanding at June 30, 1999 .........    1,616,012      3,340,470     877,940
                                         ==========    ===========     =======
Exercisable at June 30, 1999 .........    1,015,171        291,551
                                         ==========    ===========
Exercise price per share outstanding .  $3.90-$4.00   $5.26-$14.06
                                         ==========   ============

4.  Sales of  Financial Assets

     The book value of securities  sold from the  securities  available for sale
portfolio was as follows (in thousands):


                                             For the Three Months    For the Six Months
                                                Ended June 30,         Ended June 30,
                                             --------------------    -------------------
                                               1999         1998      1999        1998
                                             -------      -------    -------    --------
                                                                   
7 year balloon mortgage-backed securities   $      0     $ 44,873   $      0   $ 121,232
5 year balloon mortgage-backed securities          0            0          0      27,151
U.S. treasury notes .....................          0        4,980          0       4,980
Federal agency obligations ..............          0        9,977          0       9,977
                                             -------      -------    -------    --------
Total fixed rate securities .............          0       59,830          0     163,340
                                             -------      -------    -------    --------
5-1 adjustable rate mortgage-backed
  securities ............................     78,240            0    138,481     121,447
3-1 adjustable rate mortgage-backed
  securities ............................          0            0          0     103,183
Marketable equity securities ............          0          120          0         120
                                             -------      -------    -------    --------
Total ...................................   $ 78,240     $ 59,950   $138,481   $ 388,090
                                             =======      =======    =======    ========
Gains on sales ..........................   $    839     $    473   $  1,418   $   2,193
                                             =======      =======    =======    ========


     During the three months ended June 30, 1999 the Company sold $23.9  million
and $457,000 of loans originated for resale and leases for gains of $197,000 and
$37,000,  respectively.  During the six months  ended June 30,  1999 the Company
sold $65.0  million  of loans  originated  for  resale,  $20.4  million of loans
purchased  and  classified as held for sale and $1.4 million of leases for gains
of $693,000, $60,000 and $114,000, respectively. During the three and six months
ended June 30, 1998,  the Company sold $48.0 million and $141.9 million of loans
held for sale for gains of $1.1 million and $2.8 million,  respectively.  During
the three and six  months  ended June 30,

                                      -11-


1998 the Company transferred $58.1 million and $108.5 million of purchased loans
from held for investment to held for sale. As part of its normal operations from
1996 through the latter part of 1998,  the Company  purchased  bulk  residential
loans to be held for  investment.  These bulk  purchased  loans are  continually
evaluated  and  such  evaluations  may  result  in  transfers  from the held for
investment category to the held for sale category.  Such transfers, if any, have
not and are not normally expected to exceed 10% of the average annual balance of
the portfolio.

5.  Trading Securities

     During the three and six months ended June 30, 1999, the Company realized a
$15,000 gain and a $54,000 loss, respectively, on securities trading. During the
three months ended June 30, 1999, the Company's  securities  trading  activities
were expanded  beyond trading in government  securities,  to include  trading in
options and future  contracts on  Eurodollar  time deposits that settle in three
months or less. Eurodollar time deposits are indexed to the LIBOR interest rate.
The Company did not have such  activities  during the three and six months ended
June  30,  1998.  During  the six  months  ended  June  30,  1998,  the  Company
transferred  $1.8  million of equity  securities  available  for sale to trading
securities resulting in a $562,000 unrealized gain on the date of transfer.  The
unrealized and realized gains on the trading securities for the six months ended
June 30,  1998 were  $532,000  and  $703,000,  respectively.  The RBCO  gains on
trading securities were associated with sales and trading  activities  conducted
both as  principal  and as agent  on  behalf  of  individual  and  institutional
investor  clients of RBCO.  Transactions as principal  involve making markets in
securities which are held in inventory to facilitate sales to and purchases from
customers.  During the three and six months ended June 30, 1999,  RBCO  realized
net  gains  from  principal  transactions  of $1.7  million  and  $4.7  million,
respectively.  Furthermore,  included in other  liabilities  was $4.2 million of
securities sold not yet purchased relating to RBCO trading activity.

     The Company's trading securities consist of the following (in thousands):

                                 June 30,    December 31,
                                   1999         1998
                                 -------     -----------
Debt obligations:
  States and municipalities ..   $10,690       $18,476
  Corporations ...............     1,115           615
  U.S. Government and agencies       341           172
Corporate equities ...........     7,866        10,448
Option and future contracts ..        30             0
Other ........................         0           294
                                  ------        ------
                                 $20,042       $30,005
                                  ======        ======

6.  Real Estate Held for Development and Sale and Joint Venture Activities

     In  October  1997,  the  Company  acquired  St.  Lucie West  Holding  Corp.
("SLWHC"),  the developer of the master  planned  community of St. Lucie West in
St. Lucie County  Florida.  During the three and six months ended June 30, 1999,
SLWHC  land  sales   resulted  in  gains  of  $1.7  million  and  $5.4  million,
respectively, compared to gains of $5.2 million and $5.3 million during the same
1998  periods.  Since the third quarter of 1997 the Company has entered into six
joint venture partnerships with developers to develop residential,  multi-family
and commercial non-residential properties. During the three and six months ended
June 30, 1999 the Company recorded equity in earnings  (losses) from these joint
ventures of ($418,000) and $1.3 million, respectively. In March 1999, one of the
Company's  real  estate  joint  ventures  closed on a land sale to an  unrelated
developer   resulting  in  the  Company   recognizing   a  $1.7  million   gain.
Additionally,   during  the  six  months  ended  June  30,  1999,   the  Company
relinquished its potential equity  participation  rights in a loan accounted for
as a joint venture in exchange for substantial  principal repayments on the loan
and a guarantee  from a real estate  investment  trust  resulting in the Company
transferring $20.8 million in investments in joint ventures to loans receivable.
Included in  investment in real estate held for  development  and sale and joint
ventures  at June 30,  1999 was $33.9  million of SLWHC  land,  $3.5  million of
equity  investments in real estate joint ventures,  $28.9 million of advances to
real estate joint  ventures and $2.4  million of  investments  and advances to a
broker/dealer  joint  venture  partner  compared to $27.8 million of SLWHC land,
$7.3 million of equity investments in real estate joint ventures,  $30.7 million
of advances to real estate joint  ventures and $2.0 million of  investments  and
advances to a broker/dealer  joint venture partner at December 31, 1998.  During
the three and six months ended June 30,

                                      -12-


1999,  the Company  capitalized  $157,000  and  $332,000 of interest  expense in
connection  with  investments  and  advances to real estate  joint  ventures and
deferred $251,000 and $475,000 of interest income associated with loans to joint
ventures.  Included in other  expenses in the Company's  Statement of Operations
during the three and six months ended June 30, 1999 was $150,000 and $300,000 of
consulting fees paid to the Abdo Companies, an affiliate of the Company.

7.   Comprehensive   Income

     The  income   tax   provision   relating   to  the   comprehensive   income
reclassification adjustment in the statement of stockholders' equity for the six
months  ended June 30, 1999 was  $442,000  compared to a tax benefit at June 30,
1998 of $434,000.

8.  Discontinued Operations, Restructuring Charges and Other Write-downs

     During  December  1998,  the  Company  commenced  a  restructuring  of  its
operations and established a restructuring liability. The table below summarizes
amounts paid associated with the  restructuring  liability during the six months
ended June 30, 1999.

                                                 Amount Paid
                                                       or
                                      Initial   Written Down     Ending
Type of Restructuring Charge          Amount    During Period    Balance
- ----------------------------          -------   -------------    -------
Employee severance and benefits       $ 1,000     $ (1,000)      $    0
Impairment of assets due to
  facility closures ...........         1,085         (611)         474
Provision for lease contracts
  on closed branches ..........           247          (97)         150
Other .........................           233         (233)           0
                                       ------      -------        -----
  Total restructuring charges .       $ 2,565     $ (1,941)      $  624
                                       ======      =======        =====

     There were no adjustments to the  restructuring  liability during the three
and six months ended June 30, 1999.

Discontinued Operations
- -----------------------

     At  December  31,  1998,  the Board of  Directors  adopted a formal plan to
dispose of the Company's mortgage servicing business ("MSB").  Substantially all
of the assets were sold during the second quarter of 1999. The Company's plan to
exit the MSB  included:  (1) selling the mortgage  servicing  rights  ("MSR") to
unrelated  third  parties;  (2)  terminating  70  full-time  employees  and  (3)
terminating  contracts  associated  with the MSB  operations.  The MSB had total
assets of $28.9 million and total liabilities of $58.5 million at June 30, 1999.
The  assets  primarily  consist  of  receivables  from  the  sale  of  MSR.  The
liabilities  are  primarily  advances by borrowers  for taxes and  insurance and
collections  of principal  and interest  payments due to  investors.  During the
three and six months ended June 30, 1999, the Company recognized a $801,000 gain
net of taxes from discontinued operations.

     Activity in the allowance established for exiting the MSB and the operating
activity from the measurement  date (December 31, 1998) through June 30, 1999 is
as follows (in thousands):



                                    Balance at    Amounts                  Balance at
                                   December 31,     Paid/                   June 30,
                                       1998      Write downs  Adjustments    1999
                                   ------------  -----------  -----------  ----------
                                                                 
Employee severance and benefits      $   925       $    0       $     0      $  925
Provision for servicing contract
  cancellation .................         900          725           175           0
Fixed asset write-downs ........         430           70             0         360
Estimated cost to sell MSR .....       3,600          619           (74)      3,055
Anticipated loss from operations
  through disposal date ........       4,145          812         1,189       2,144
                                      ------       ------        ------      ------
 Total .........................     $10,000      $ 2,226       $ 1,290     $ 6,484
                                     =======       ======        ======      ======


                                      -13-


     The final costs of exiting the MSB are  estimates and are subject to change
based on completeness of underlying loan documents,  transferability  issues and
the amount of time  necessary to complete  the exit plan.  During the six months
ended June 30, 1999 the MSB  anticipated  loss from  operations  was adjusted to
reflect slower loan repayment  speeds than  projected,  higher than  anticipated
servicing  contract fees, and higher than projected  disposal costs. The Company
settled the sale of its servicing  portfolio on July 8, 1999 and the majority of
servicing personnel left the Company on July 31, 1999. The operations of the MSB
and all  costs  associated  with  the  sale of the  MSR  are  anticipated  to be
significantly  completed  by December 31,  1999.  Changes in  estimates  will be
accounted for prospectively.

9.  Segment Reporting

     Operating  segments are defined as components of an enterprise  about which
separate  financial  information is available that is regularly  reviewed by the
chief  operating  decision  maker in deciding how to allocate  resources  and in
assessing  performance.  Reportable  segments  consist of one or more  operating
segments  with  similar   economic   characteristics,   products  and  services,
production  processes,  type of  customer,  distribution  system and  regulatory
environment. The information provided for Segment Reporting is based on internal
reports utilized by management. Interest expense and certain revenue and expense
items are  allocated to the various  segments as interest  expense and overhead.
The  presentation  and  allocation of interest  expense and overhead and the net
contribution calculated under the management approach may not reflect the actual
economic  costs,  contribution  or results of  operations of the unit as a stand
alone business.  If a different  basis of allocation was utilized,  the relative
contributions  of the segments might differ but the relative  trends in segments
would, in management's view, likely not be impacted.

     The  following  summarizes  the  aggregation  of  the  Company's  operating
segments into reportable segments:

 Reportable Segment                     Operating Segments Aggregated
 ------------------                     -----------------------------

 Bank Investment Operations -          Investment Division, Tax Certificate
   Other                               Department,  Government Trading, Equity
                                       Portfolio

 Bank Investment Operations -          Real Estate Capital Services, Capital
   Wholesale Residential               Markets


 Bank Loan Operations -                Commercial Lending, Syndications, BA
   Commercial                          Factors, Inc.

 Bank Loan Operations -                Residential  Lending,  CRA Lending,
   Retail                              BankAtlantic  Mortgage,  Indirect
                                       and Direct Consumer Lending, Small
                                       Business  Lending,  International
                                       and Trade Finance, Lease financing

Real Estate Operations                 BankAtlantic Development Corp. (includes
                                       SLWHC and real estate joint ventures)

Investment Banking Operations          Ryan, Beck & Co.

     The  accounting  policies of the segments are  generally  the same as those
described  in the  summary  of  significant  accounting  policies.  Intersegment
transactions  consist of borrowings  by real estate  operations  and  investment
banking  operations  which are recorded  based upon the terms of the  underlying
loan  agreements  and are  effectively  eliminated  in the interest  expense and
overhead allocations.




                                      -14-




     The Company evaluates segment  performance based on net contribution  after
tax. The table below is segment  information  for continuing  operations for the
three months ended June 30, 1999 and 1998:



                                     Bank Investment             Bank Loan
                                        Operations               Operations
                                ------------------------    ---------------------
                                                                                                   Investment
                                              Wholesale                              Real Estate     Banking       Segment
(in thousands)                   Other       Residential    Commercial    Retail     Operations    Operations       Total
- --------------                  ---------    -----------    ----------    -------    -----------    ----------    ----------
JUNE 30, 1999
                                                                                            
Interest income ............   $   17,213    $   22,060     $  19,815    $ 13,725      $   378      $   340      $    73,531
Interest expense and
  overhead .................      (13,572)      (17,710)      (11,300)     (7,208)        (417)        (222)         (50,429)
Recovery from (provision
  for) loan losses .........            0          (117)          754      (6,306)           0            0           (5,669)
Non-interest income ........          890          (106)          501       1,274        2,247        6,406           11,212
Segment profits before
  taxes ....................        4,287         4,323        10,062      (1,880)         488       (3,378)          13,902
Provision for income
  taxes ....................        1,626         1,640         3,816        (713)         185       (1,281)           5,273
                                ---------     ---------      --------     -------       ------       ------        ---------
Segment net income .........   $    2,661    $    2,683     $   6,246    $ (1,167)     $   303      $(2,097)      $    8,629
                                =========     =========      ========     =======       ======       ======        =========
Segment total assets .......   $1,131,549    $1,283,319     $ 897,299    $533,251      $66,818      $57,460       $3,969,696
                                =========     =========      ========     =======       ======       ======        =========

JUNE 30, 1998
Interest income ............   $    9,856    $   26,135     $  15,383    $ 13,649      $   183      $     0       $   65,206
Interest expense and
  overhead .................       (9,406)      (21,405)       (9,858)     (8,842)        (259)           0          (49,770)
Recovery from (provision ...
  for) loan losses .........            0           554          (727)     (3,198)           0            0           (3,371)
Non-interest income ........          481           (36)          480       1,851        5,677            0            8,453
Segment profits before taxes          121         4,174         3,658        (102)       3,916            0           11,767
Provision for income taxes .           49         1,684         1,476         (41)       1,580            0            4,748
                                ---------     ---------      --------     -------       ------       ------        ---------
Segment net income .........   $       72    $    2,490     $   2,182    $    (61)     $ 2,336      $     0       $    7,019
                                =========     =========      ========     =======       ======       ======        =========
Segment total assets .......   $  625,400    $1,552,451     $ 654,854    $555,031      $45,435      $61,460       $3,494,631
                                =========     =========      ========     =======       ======       ======        =========


     The following table is segment  information  for continuing  operations for
the six months ended June 30, 1999 and 1998:



                                     Bank Investment             Bank Loan
                                        Operations               Operations
                                ------------------------    ---------------------
                                                                                                   Investment
                                              Wholesale                              Real Estate     Banking       Segment
(in thousands)                   Other       Residential    Commercial    Retail     Operations    Operations       Total
- --------------                  ---------    -----------    ----------    -------    -----------    ----------    ----------
JUNE 30, 1999
                                                                                             
Interest income ............   $  29,221     $   44,498     $  38,000    $ 27,373      $   154      $   697       $ 139,943
Interest expense and
  overhead .................     (23,597)       (35,994)      (21,513)    (15,020)        (807)        (449)        (97,380)
Recovery from (provision
  for) loan losses .........           0            (85)         (133)    (10,615)           0            0         (10,833)
Non-interest income ........       1,416            (42)          891       2,653        5,387       15,346          25,651
Segment profits before taxes       6,001          7,525        16,481      (2,819)       4,131       (3,739)         27,580
Provision for income taxes .       2,309          2,916         6,375      (1,052)       1,570       (1,338)         10,780
                                ---------     ---------      --------     -------       ------       ------        ---------
Segment net income .........   $   3,692     $    4,609     $  10,106    $ (1,767)     $ 2,561      $(2,401)      $  16,800
                                ========      =========      ========     =======       ======       ======        =========



                                      -15-





                                     Bank Investment             Bank Loan
                                        Operations               Operations
                                ------------------------    ---------------------
                                                                                                   Investment
                                              Wholesale                              Real Estate     Banking       Segment
(in thousands)                    Other      Residential    Commercial    Retail     Operations    Operations       Total
- --------------                  ---------    -----------    ----------    -------    -----------    ----------    ----------
JUNE 30, 1998
                                                                                             
Interest income ............   $  22,597     $   46,064     $  29,484    $ 26,688      $  392        $    0       $ 125,225
Interest expense and
  overhead .................     (21,445)       (37,014)      (19,134)    (17,577)        122             0         (95,048)
Recovery from (provision
  for) loan losses .........           0           (125)       (1,181)     (5,472)          0             0          (6,778)
Non-interest income ........       2,272            979           763       3,165       5,802             0          12,981
Segment profits before taxes       1,239          8,324         7,347        (101)      2,610             0          19,419
Provision for income taxes .         459          3,206         2,828         (41)      1,101             0           7,553
                                --------      ---------      --------     -------       -----         -----        --------
Segment net income .........   $     780     $    5,118     $   4,519    $    (60)     $1,509        $    0       $  11,866
                                ========      =========      ========     =======       =====         =====        ========



     The difference between total segment assets and segment non-interest income
and consolidated assets, and noninterest income are as follows:

                                                At June 30,
                                         ------------------------
(in thousands)                              1999          1998
- --------------                           ---------      ---------
Total Assets
Total assets for reportable segments    $3,969,697     $3,494,631
Assets in discontinued operations ..        28,919         61,043
Assets in overhead .................       250,591        200,897
                                         ---------      ---------
Total consolidated assets ..........    $4,249,207     $3,756,571
                                         =========      =========


                                     For the Three Months   For the Six Months
                                        Ended June 30,        Ended June 30,
                                     --------------------   ------------------
(in thousands)                         1999      1998         1999      1998
- --------------                        ------    ------       ------    ------
Noninterest Income
Total non-interest income for
  reportable segments ............   $11,212   $ 8,453      $25,651   $12,981
Items included in interest expense
  and overhead:
 Transaction fee income ..........     3,428     3,040        7,019     5,640
 ATM fees ........................     2,504     1,590        4,703     2,887
 Other deposit related fees ......     1,534     1,229        4,774     2,159
                                      ------    ------       ------    ------
 Total consolidated non-interest
   income ........................   $18,678   $14,312      $42,147   $23,667
                                      ======    ======       ======    ======

10.  Reclassifications

     Certain  amounts for prior periods have been  reclassified  to conform with
the statement presentation for 1999.

                                      -16-



           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

     Except for historical  information  contained herein, the matters discussed
in this report contain forward-looking  statements within the meaning of Section
27A of the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  and
Section 21E of the  Securities  Exchange Act of 1934, as amended (the  "Exchange
Act"),  that  involve  substantial  risks and  uncertainties.  When used in this
report,  or in  the  documents  incorporated  by  reference  herein,  the  words
"anticipate",  "believe",  "estimate",  "may",  "intend",  "expect"  and similar
expressions identify certain of such forward-looking statements. Actual results,
performance or achievements  could differ  materially  from those  contemplated,
expressed or implied by the forward-looking  statements  contained herein. These
forward-looking  statements are based largely on the Company's  expectations and
are subject to a number of risks and  uncertainties,  including  but not limited
to, the risks and  uncertainties  associated with the  implementation of and the
realization  of  benefits  from  its   restructuring   initiatives  and  expense
reductions,  economic,  competitive and other factors  affecting the Company and
its operations,  markets,  products and services,  changes in interest rates and
economic  policies,  the  success  of  technological,   strategic  and  business
initiatives,  significant growth in banking as well as non-banking  initiatives,
Year 2000 issues and other factors discussed  elsewhere in this report and other
reports  filed  by the  Company  with the  Securities  and  Exchange  Commission
("SEC"). Many of these factors are beyond the Company's control.

Results of Operations
                                       For the Three Months   For the Six Months
                                          Ended June 30,        Ended June 30,
                                       --------------------   ------------------
(In thousands, except per share data)     1999      1998         1999     1998
                                         ------    ------       ------   ------
Income from continuing operations        $8,629    $7,019      $16,800  $11,866
Income (loss) from discontinued
  operations net of taxes .......           801      (628)         801     (219)
                                          -----     -----       ------   ------
Net income ......................        $9,430    $6,391      $17,601  $11,647
                                          =====     =====       ======   ======
CLASS A COMMON SHARES
Basic earnings per share from
  continuing operations .........        $ 0.25    $ 0.22      $  0.49  $  0.37
Basic earnings (loss) per share
  from discontinued operations ..          0.02     (0.02)        0.02     0.00
                                          -----     -----       ------   ------
Basic earnings per share ........        $ 0.27    $ 0.20      $  0.51  $  0.37
                                          =====     =====       ======   ======
Diluted earnings per share from
  continuing operations .........        $ 0.20    $ 0.17      $  0.38  $  0.30
Diluted earnings (loss) per share
  from discontinued operations ..          0.01     (0.01)        0.02    (0.01)
                                          -----     -----       ------   ------
Diluted earnings  per share .....        $ 0.21    $ 0.16      $  0.40  $  0.29
                                          =====     =====       ======   ======

CLASS B COMMON SHARES
Basic earnings per share from
  continuing operations .........        $ 0.23    $ 0.20      $  0.44  $  0.33
Basic earnings (loss) per share
  from discontinued operations ..          0.02     (0.02)        0.02     0.00
                                          -----     -----       ------   ------
Basic earnings per share ........        $ 0.25    $ 0.18      $  0.46  $  0.33
                                          =====     =====       ======   ======
Diluted earnings per share from
  continuing operations .........        $ 0.19    $ 0.17      $  0.36  $  0.28
Diluted earnings (loss) per share
  from discontinued operations ..          0.01     (0.01)        0.02     0.00
                                          -----     -----       ------   ------
Diluted earnings per share ......        $ 0.20    $ 0.16      $  0.38  $  0.28
                                          =====     =====       ======   ======

     CONTINUING  OPERATIONS - Income from continuing operations increased by 23%
during the three months ended June 30, 1999  compared to the same period  during
1998. The primary reasons for the increase in income from continuing  operations
were:

     1)   an  improvement in net interest  income  resulting from an increase in
          interest earning assets and recognition of deferred interest income on
          a loan accounted for as an investment in a joint venture during 1998,

                                      -17-


     2)   higher  transaction  fee income  resulting  from  changes  made to the
          pricing of the  Company's  deposit  products,
     3)   the sale of a branch location for a $1.5 million gain,
     4)   the sale of one parcel of previously foreclosed commercial real estate
          for a $1.3 million gain,
      5)  a decline  in  employee  compensation  from bank  operations  due to a
          reduction of the Company's full time employees by approximately 201,
     6)   lower other expenses from bank operations  caused by the December 1998
          restructuring, and
     7)   a decline in advertising expense.

     The above improvements in income from continuing  operations were partially
offset by:

     1)   an increase in the  provision  for loan  losses  resulting  from small
          business loan charge-offs,
     2)   lower trading securities and loans held for sale gains,
     3)   higher occupancy costs due to an expanded branch and ATM network,
     4)   lower  gains from real  estate  sales and real  estate  joint  venture
          operations, and
     5)   a $3.1 million loss before taxes relating to the activities/operations
          of RBCO.

     Income from  continuing  operations  increased by 42% during the six months
ended June 30, 1999 compared to the same period during 1998. The primary reasons
for the increase in income from continuing  operations were related to the items
discussed  above for the quarter as well as  earnings  from the  Company's  real
estate joint venture activities.

     DISCONTINUED OPERATIONS - Income from discontinued operations for the three
and six months ended June 30, 1999 was  $801,000  compared to losses of $628,000
and  $219,000,  net of income  taxes,  respectively  for the same 1998  periods.
Substantially  all of the mortgage  servicing assets were sold during the second
quarter. Income from discontinued operations resulted primarily from slower loan
repayments  than originally  estimated  which were caused by rising  residential
loan  interest  rates  during the period.  Losses from  discontinued  operations
during 1998 resulted from accelerated  amortization of mortgage servicing rights
reflecting prepayments of loans during the period and higher operating expenses.

Net Interest Income


                                         For the Three Months Ended        For the Six Months Ended
                                                   June 30,                          June 30,
                                         ----------------------------     ----------------------------
(In thousands)                             1999       1998     Change       1999       1998     Change
- --------------                           -------    -------    ------     -------    -------    ------
                                                                             
Interest and fees on loans and leases   $ 55,369   $ 55,207   $   162    $108,933   $102,527   $ 6,406
Interest on banker's acceptances ....        200        383      (183)        389        871      (482)
Interest and dividends on securities
  available for sale ................     14,618      7,385     7,233      24,671     17,372     7,299
Interest and dividends on investment
   securities held to maturity and
   trading securities ...............      3,344      2,231     1,113       5,950      4,455     1,495
Interest on deposits ................    (20,529)   (16,606)   (3,923)    (37,120)   (32,973)   (4,147)
Interest on advances from FHLB ......    (13,337)   (13,760)      423     (26,834)   (24,472)   (2,362)
Interest on securities sold under
   agreements to repurchase .........     (4,353)    (3,496)     (857)     (8,397)    (6,814)   (1,583)
Interest on subordinated debentures,
   notes payable and guaranteed
   preferred interest in the
   Company's Junior Subordinated
   Debentures .......................     (4,912)    (4,850)      (62)     (9,699)    (9,789)       90
Capitalized interest ................        157        218       (61)        332        218       114
                                         -------    -------    ------     -------    -------    ------
  Net interest income ...............   $ 30,557   $ 26,712   $ 2,324    $ 58,225   $ 51,395   $ 6,830
                                         =======    =======    ======     =======    =======    ======
Net interest spread .................       2.95%      2.85%     0.10%       2.91%      2.86%     0.05%
                                         =======    =======    ======     =======    =======    ======


     Net interest income increased by 14% during the three months ended June 30,
1999 compared to the same period in 1998.  Total  interest  income  increased by
$8.4  million  while total  interest  expense  increased  by $4.5  million.  The
increase in

                                      -18-



interest income resulted from higher average interest earning assets,  primarily
higher  average  securities  available for sale balances and the  recognition of
$818,000 of deferred  interest  income  resulting from a loan accounted for as a
joint venture during 1998.  During 1999 the Company  relinquished  its potential
equity participation  rights in the loan in exchange for substantial  repayments
on the loan and a guarantee  from a real  estate  investment  trust.  The higher
average interest earning assets during the period were partially offset by lower
yields.

     The  increase in the net  interest  spread  during the three and six months
ended June 30, 1999 compared to the same 1998 period  resulted  from  relatively
lower short term  borrowing  rates during the 1999 period.  The lower short term
borrowing  rates were partially  offset by lower yields on earning assets due to
the  decline  in the  prime  interest  rate in 1998 and a shift in the  interest
earning asset  portfolio  mix from higher  yielding  loan  receivables  to lower
yielding securities available for sale.

     Loan interest income increased due to the recognition of deferred  interest
income  mentioned  above.  Overall loan average balances during the three months
ended June 30, 1999 and 1998 were  approximately  the same.  Increases  in small
business, commercial real estate and corporate syndication loan average balances
were  substantially  offset  by lower  residential  and  consumer  loan  average
balances.  The decline in  consumer  loan  average  balances  resulted  from the
Company  ceasing  the  origination  of  indirect  consumer  loans as part of its
December 1998 restructuring plan.

     Loan  origination  and commitment fees collected are deferred net of direct
costs and are being  amortized to interest income over the estimated life of the
loan, adjusted for prepayments using the level yield method.

     Interest income from banker's acceptances was lower during the three months
ended June 30, 1999 compared to the same 1998 period due to a decline in average
balances.  Banker's  acceptances  interest income during 1999 was primarily from
international  banking and trade finance  relationships  while the 1998 interest
income was from investment activities.

     The increased  securities available for sale average balances resulted from
the  purchase  during the six months  ended June 30,  1999 of $611.1  million of
REMIC mortgage backed securities. As a result of the above purchases, securities
available for sale average  balances  increased  from $499.8  million during the
three months ended June 30, 1998 to $968.3 million for the same 1999 period.

     The increase in interest and  dividends on  investment  securities  held to
maturity  and  trading  securities   primarily  resulted  from  interest  income
associated with the RBCO trading  portfolio and higher tax  certificate  average
balances and yields.

     The lower  yields on earning  assets  resulted  from a change in the mix of
earning assets from higher yielding loans to lower yielding securities available
for sale. During the three months ended June 30, 1998,  securities available for
sale were 15.2% of total earning  assets  compared to 25.7% for the three months
ended June 30, 1999.

     The increase in deposit expense during the three months ended June 30, 1999
compared to the same 1998 period  resulted  from higher  average  balances.  The
increased  deposit  average  balances  resulted from the acquisition of brokered
deposits  primarily  through  RBCO and  public  funds.  The  average  balance of
brokered deposits and public funds increased from $31.3 million during the three
months ended June 30, 1998 to $444.0  million  during the same 1999 period.  The
amount of time  deposits  acquired  through RBCO during the three and six months
ended June 30, 1999 were $147.2 million and $271.5 million, respectively.

     The decrease in interest expense on advances from FHLB was primarily due to
lower average  balances  resulting from the redemption of a $25 million callable
advance.

     The  higher  interest  expense  on  securities  sold  under  agreements  to
repurchase  resulted from higher average balances during 1999,  partially offset
by lower rates.  The higher average  balances  funded the purchase of securities
available  for sale and the  decline in rates  reflect the lower  interest  rate
environment during 1999.

                                      -19-


     The increase in interest on subordinated  debentures,  guaranteed preferred
interest in the Company's  Junior  Subordinated  Debentures  and notes and bonds
payable  resulted from higher average  balances  associated  with St. Lucie West
utility bonds and road  improvement  notes payable during the three months ended
June 30, 1999 compared to the same period during 1998.

     Interest expense of $157,000 and $218,000 was capitalized  during the three
months  ended  June  30,  1999  and  1998,  respectively,   in  connection  with
investments and advances to real estate joint venture partnerships.

     Net interest  income  increased by 14% during the six months ended June 30,
1999 compared to the same period in 1998.  Total  interest  income  increased by
$14.7  million  while total  interest  expense  increased by $7.9  million.  The
increase in  interest  income  resulted  from higher  average  interest  earning
assets,  primarily  higher loans  receivable and  securities  available for sale
average  balances.  The higher net interest income  primarily  resulted from the
items  discussed  above for the three  months ended June 30, 1999 as well as the
recognition of $1.1 million of interest income resulting from the full repayment
of a $5.9 million commercial loan which had been classified as nonaccrual.

    Provision for Loan Losses

                                     For the Three Months     For the Six Months
                                        Ended June 30,          Ended June 30,
                                     --------------------    -------------------
                                       1999        1998        1999       1998
                                      ------      ------     -------     ------
Balance, beginning of period .....   $37,350     $29,950    $ 37,950    $28,450
Charge-offs:
Commercial real estate loans .....       (53)       (167)       (211)      (268)
Nonmortgage commercial ...........       (61)       (783)        (61)      (783)
Lease financing ..................      (245)       (266)       (548)      (351)
Small business - real estate .....       (75)          0         (85)         0
Small business - non-mortgage ....    (2,738)       (140)     (4,831)      (158)
Consumer loans - indirect ........    (2,322)     (2,038)     (5,618)    (4,285)
Consumer loans - direct ..........      (517)       (600)     (1,212)    (1,058)
Residential real estate loans ....         0         (38)          0        (61)
Purchased residential  real
  estate loans ...................       (44)          0        (103)      (108)
                                      ------      ------     -------     ------
                                      (6,055)     (4,032)    (12,669)    (7,072)
                                      ------      ------     -------     ------
Recoveries:
Commercial real estate loans .....       198           2         198          3
Lease financing ..................        83          75         149        112
Nonmortgage commercial ...........        10         230         150        389
Small business - non-mortgage ....        38          17          74         17
Consumer loans - indirect ........       570         422         950        767
Consumer loans - direct ..........       237         173         465        480
                                      ------      ------     -------     ------
                                       1,136         919       1,986      1,768
                                      ------      ------     -------     ------
Net charge-offs ..................    (4,919)     (3,113)    (10,683)    (5,304)
Additions charged to operations ..     5,669       3,371      10,833      6,778
Allowance for loan losses acquired         0         392           0        676
                                      ------      ------     -------     ------
Balance, end of period ...........   $38,100    $ 30,600    $ 38,100    $30,600
                                      ======     =======     =======     ======

     The  provision  for loan losses  increased  during the three and six months
ended June 30, 1999 compared to the same 1998 periods due to:

     1)   charge-offs in the indirect consumer loan portfolio,
     2)   charge-offs in the small business non-mortgage loan portfolio,  and
     3)   delinquency and charge-off trends in the small business loan portfolio
          increasing the allowance for loan losses.

                                      -20-


     The Company ceased the  origination  of indirect  consumer loans as part of
its  December  1998  restructuring.  The  high  charge-offs  in  small  business
non-mortgage  loans resulted in  modifications to the program that have been and
will  continue to be  implemented  as the Company  continues  to address  issues
relating to this portfolio.

     The above increases in the provision for loan losses were partially  offset
by lower  nonmortgage  commercial  charge-offs  associated  with  the  Company's
factoring  operations  during 1998. The Company ceased its factoring  operations
during 1998.

     At the  indicated  dates the  Company's  risk  elements and  non-performing
assets were (in thousands):

                                                     June 30,      December 31,
                                                       1999           1998
                                                     -------       -----------
Nonaccrual:
  Tax certificates ..........................        $   983        $   765
  Loans and leases ..........................         26,559         23,364
                                                      ------         ------
  Total nonaccrual ..........................         27,542         24,129
                                                      ------         ------
Repossessed  Assets:
  Real estate owned, net of
     allowance ..............................          4,552          5,503
  REO acquired in connection with
     bulk residential loan purchases ........            847              0
  Vehicles and equipment ....................            904          1,896
                                                      ------         ------
  Total repossessed assets ..................          6,303          7,399
                                                      ------         ------
Contractually past due 90 days or
    more (1) ................................              5          3,182
                                                      ------         ------
  Total non-performing assets ...............         33,850         34,710
Restructured loans ..........................              0              7
                                                      ------         ------
  Total risk elements .......................        $33,850        $34,717
                                                      ======         ======
(1) The  majority of these loans at  December 31, 1998 had matured and
    the borrowers continued to make  payments under the  matured  loan
    agreement. BankAtlantic is in the process of renewing or extending
    these matured loans.

     The increase in nonaccrual loans resulted from:

     1)   a $1.9 million increase in small business nonaccrual loans, and
     2)   the purchase of $6.5 million of nonaccrual  residential loans held for
          sale as part of bulk purchases of residential loans.

     The $6.5 million of nonaccrual  loans and the $847,000 of REO were acquired
in  connection  with a $156  million bulk  residential  loan  purchase  from the
Resolution Trust Corporation. The Company intends to segregate the portfolio and
sell these loans to unrelated financial service companies. Such loans are valued
by individual loan pools at the lower of cost or market.

     The increase in nonaccrual loans was partially offset by declines in:

     1)   consumer  nonaccrual loans, due primarily to a change in the Company's
          collection  policy  to  aggressively  repossess  automobiles  and  the
          cessation in December 1998 of indirect automobile lending,
     2)   delinquency trends for lease financing, and
     3)   nonaccrual  commercial  real estate loans resulting from the repayment
          of a $5.9 million nonaccrual loan.

     The decline in repossessed  assets resulted from the sale of a $2.9 million
commercial real estate property and lower consumer repossessed automobiles.  The
decline was partially  offset by the  foreclosure  of a $2.2 million  commercial
real estate property.

                                      -21-



Non-Interest Income


                                       For the Three Months Ended      For the Six Months Ended
                                               June 30,                         June 30,
                                    -----------------------------    ----------------------------
(In thousands)                       1999       1998      Change      1999       1998      Change
- --------------                      ------     ------     ------     ------     ------     ------
NON-INTEREST INCOME EXCLUDING RBCO
  AND REAL ESTATE OPERATIONS
Loan late fees and other loan
                                                                        
  income .......................   $ 1,359    $ 1,211    $   148    $ 2,489    $ 2,110    $   379
Gains on sales of loans held for
  sale .........................       234      1,084       (850)       867      2,831     (1,964)
Trading account gains (losses) .        15        532       (517)       (54)       703       (757)
Gains on sales of securities
  available for sale ...........       839        473        366      1,418      2,193       (775)
Gains on sales of property and
  equipment ....................     1,459         (1)     1,460      1,459         (3)     1,462
Transaction accounts ...........     3,428      3,040        388      7,019      5,640      1,379
ATM fees .......................     2,504      1,590        914      4,703      2,887      1,816
Other ..........................     1,079      1,122        (43)     2,128      1,920        208
                                    ------     ------     ------     ------     ------     ------
Non-interest income excluding
  RBCO and real estate
  operations ...................    10,917      9,051      1,866     20,029     18,281      1,748
                                    ------     ------     ------     ------     ------     ------
RBCO OPERATIONS
Principal transactions .........     1,704          0      1,704      4,704          0      4,704
Investment banking .............     1,223          0      1,223      4,340          0      4,340
Commissions ....................     3,331          0      3,331      6,007          0      6,007
Other ..........................       146          0        146        293          0        293
                                    ------     ------     ------     ------     ------     ------
Non-interest income - RBCO .....     6,404          0      6,404     15,344          0     15,344
                                    ------     ------     ------     ------     ------     ------
REAL ESTATE OPERATIONS
Gains on sales of real estate
  held for development and
  sale .........................     1,720      5,159     (3,439)     5,387      5,259        128
Equity in earnings of
  unconsolidated real estate
  joint ventures ...............      (418)         0       (418)     1,310          0      1,310
Other ..........................        55        102        (47)        77        127        (50)
                                    ------     ------     ------     ------     ------     ------
Non-interest income - real
  estate operations ............     1,357      5,261     (3,904)     6,774      5,386      1,388
                                    ------     ------     ------     ------     ------     ------
Total non-interest income ......   $18,678    $14,312    $ 4,366    $42,147    $23,667    $18,480
                                    ======     ======     ======     ======     ======     ======



Non-Interest Income  Excluding RBCO and Real Estate Operations

     Loan  late fees and other fee  income  increased  during  the three and six
months  ended June 30,  1999  compared  to the same 1998  period.  The  increase
resulted from higher late fees,  consumer loan  extension  fees,  loan repayment
penalties, and trade finance fees. The additional late fee income was related to
additional fees collected on consumer loans.

     During the three months ended June 30, 1999 the Company sold $23.9  million
and  $457,000 of loans  originated  for resale and leases for gains shown on the
above  table.  During the six months  ended June 30, 1999 the Company sold $60.3
million of loans  originated  for resale,  $20.4 million of loans  purchased and
classified  as held for sale and $1.4  million of leases for gains  shown on the
above table.  During the three and six months  ended June 30, 1998,  the Company
sold $48.0 million and $141.9  million of loans held for sale for gains shown on
the above table. During the three and six months ended June 30, 1998 the Company
transferred  $58.1 million and $108.5  million of purchased  loans from held for
investment to held for sale. As part of its normal  operations from 1996 through
the latter part of 1998, the Company purchased bulk residential loans to be held
for investment.  These bulk purchased  loans are continually  evaluated and such
evaluations may result in transfers from the held for investment category to the
held for sale category.  Such  transfers,  if any, have not and are not normally
expected to exceed 10% of the average annual balance of the portfolio.

                                      -22-



     During the three and six months  ended June 30,  1999,  two  branches  were
consolidated  and the vacated  property was sold for a gain categorized as gains
on sales of property and equipment as shown on the above table.

     During the three  months  ended June 30, 1999 and 1998,  the  Company  sold
$78.2 million and $60.0 million,  respectively, of securities available for sale
for gains as shown on the above table. During the six months ended June 30, 1999
and 1998 the  Company  sold  $138.5  million  and $388.1  million of  securities
available for sale for gains as shown on the above table.

     During the three and six months ended June 30, 1999, the Company realized a
$15,000 gain and a $54,000 loss on securities  trading.  During the three months
ended June 30, 1999,  the Company's  trading  activities  were  expanded  beyond
trading  in  government  securities  to include  trading  in options  and future
contracts on Eurodollar  time  deposits that settle in three month or less.  The
Company did not have such activities  during the three and six months ended June
30, 1998.  During the six months ended June 30,  1998,  the Company  transferred
$1.8  million of equity  securities  available  for sale to  trading  securities
resulting in a $562,000 unrealized gain on the date of transfer.  The unrealized
and realized gains on trading  securities for the six months ended June 30, 1998
were $532,000 and $703,000, respectively.

     The  increase  in  transaction  fee income  during the three and six months
ended June 30, 1999 compared to the same periods in 1998 resulted from:

     1)   an  increase  in  the  Company's   non-interest   bearing  transaction
          accounts, reflecting in part an increase in small business loans, and
     2)   changes made to the pricing of the Company's deposit products.

     The  significant  increase in ATM fee income  during 1999 was primarily the
result of an expanded ATM network.  The Company's ATM network increased from 261
machines at June 30, 1998 to 774 machines at June 30, 1999.

     The decline in other income during the three months ended June 30, 1999 was
due to lower commissions earned from brokers and teller check  outsourcing.  The
increase in other income  during the six months ended June 30, 1999  compared to
the same period in 1998 resulted from other account service charges.

Non-interest Income - RBCO Operations

     RBCO revenues are generated from principal transactions, investment banking
and commissions.  Principal transactions are sales and trading activities of tax
exempt  debt  securities,   taxable  debt  securities  and  equity   securities.
Investment banking revenues include management fees and underwriting fees earned
in  connection  with all  underwriting  participations  and selling  concessions
earned in connection with RBCO's  participation  in tax-exempt  debt,  corporate
debt and equity  underwriting.  Commission  revenues  reflect  fees  earned from
retail  customers upon the execution of equity  security and mutual fund trades.
During the three and six months  ended June 30,  1999 RBCO  earned  revenues  on
principal  transactions,  investment  banking  and  commissions  as shown in the
preceding table. As previously  noted,  RBCO was acquired by the Company on June
30, 1998 in a transaction recorded under the purchase method of accounting.

     During  the three and six  months  ended June 30,  1999,  RBCO's  principal
transactions  and  investment  banking  revenues  were  less  than  historically
generated. Principal transaction revenues were adversely affected by unfavorable
market conditions and a lack of retail and institutional  interest for small and
mid size financial  service  companies as well as higher losses  associated with
RBCO's trading activities. However, to some extent, the lower investment banking
revenues  during  the  periods  reflects  less  equity  underwriting  income due
primarily to the timing of  transactions.  On July 12, 1999,  RBCO announced the
completion of a $544 million initial public offering in which RBCO served as the
sole manager of the issue. This was the largest equity transaction  underwritten
in RBCO's history and while a significant amount of its resources during the six
months  ended June 30, 1999 were  devoted to preparing  for and  executing  this
transaction,  income from this  transaction  will be  included in third  quarter
results.

                                      -23-




Non-Interest Income - Real Estate Operations

     Real estate held for  development  and sale  represents  the net profits on
sales of real estate by SLWHC.  Equity in earnings (losses) from  unconsolidated
joint ventures reflects the Company's six real estate joint ventures. During the
three and six months ended June 30, 1999 and 1998 SLWHC sold  developed land for
gains as reported above.  Other income represents  accretion of SLWHC impact fee
receivables established at the acquisition date. The equity earnings (loss) from
real estate joint  ventures  during the three and six months ended June 30, 1999
primarily  resulted from the  operations  of the joint  ventures and the sale of
property in one joint venture.


Non-Interest Expenses


                                         For the Three Months Ended      For the Six Months Ended
                                                  June 30,                       June 30,
                                       -----------------------------   ----------------------------
(In thousands)                          1999       1998      Change      1999       1998      Change
- --------------                         ------     ------     ------     ------     ------     ------
NON-INTEREST INCOME EXCLUDING RBCO
  AND REAL ESTATE OPERATIONS
                                                                           
Employee compensation and benefits    $ 9,034    $11,197    $(2,163)   $18,675    $22,024    $(3,349)
Occupancy and equipment ...........     5,400      5,164        236     10,589     10,011        578
Federal insurance premium .........       267        258          9        540        520         20
Advertising and promotion .........       473      1,690     (1,217)       799      2,179     (1,380)
Amortization of cost over fair
  value of net assets acquired ....       709        701          8      1,421      1,360         61
Foreclosed asset activity, net ....    (1,355)       125     (1,480)    (1,265)       (46)    (1,219)
Other .............................     3,907      5,376     (1,469)     9,389     10,252       (863)
                                       ------     ------     ------     ------     ------     ------
  Non-interest expenses ...........    18,435     24,511     (6,076)    40,148     46,300     (6,152)
                                       ------     ------     ------     ------     ------     ------
RBCO OPERATIONS
Employee compensation and benefits      6,481          0      6,481     12,931          0     12,931
Occupancy and equipment ...........       601          0        601      1,086          0      1,086
Advertising and promotion .........       261          0        261        509          0        509
Amortization of cost over fair
  value of net assets acquired ....       277          0        277        548          0        548
Other .............................     2,006          0      2,006      3,982          0      3,982
                                       ------     ------     ------     ------     ------     ------
  Non-interest expenses ...........     9,626          0      9,626     19,056          0     19,056
                                       ------     ------     ------     ------     ------     ------
REAL ESTATE OPERATIONS
Employee compensation and benefits        236        198         38        388        363         25
Advertising and promotion .........       203        178         25        385        323         62
Selling, general and administrative     1,164        999        165      1,982      1,879        103
                                       ------     ------     ------     ------     ------     ------
  Non-interest expenses ...........     1,603      1,375        228      2,755      2,565        190
                                       ------     ------     ------     ------     ------     ------
Total non-interest expenses .......   $29,664    $25,886    $ 3,778    $61,959    $48,865    $13,094
                                       ======     ======     ======     ======     ======     ======


     The decrease in employee compensation and benefits during the three and six
months  ended  June 30,  1999  compared  to the same  periods  in 1998  resulted
primarily  from the  Company's  December  1998  restructuring  which reduced the
Company's  number of full time  employees  by  approximately  115, and froze the
accrual of  benefits  under the defined  benefit  pension  plan.  During the six
months  ended June 30,  1999 the  Company  consolidated  its branch  network and
reduced the number of sales  associates.  The Company's  full time employees for
bank operations declined by 201 at June 30, 1999 compared to June 30, 1998.

     Occupancy and equipment  expenses increased during the three and six months
ended June 30, 1999 compared to the same periods in 1998 due to the expanded ATM
network resulting in higher rental and repair and maintenance expenses.

                                      -24-



     The decrease in advertising and promotion expenses during the three and six
months ended June 30, 1999 compared to the same 1998 periods resulted from:

     1)   the  introduction  of  BankAtlantic's  new corporate  logo during 1998
          using a TV identity campaign,
     2)   expenses  relating to new products  introduced by BankAtlantic  during
          1998, and
     3)   promotions  to introduce  BankAtlantic's  new  branches in  Miami-Dade
          County, Florida during 1998.

     Included in foreclosed asset activity,  net during the three and six months
ended  June 30,  1999 was a $1.3  million  gain  from the sale of one  parcel of
previously foreclosed commercial real estate property.

     The decrease in other  expenses  during the three and six months ended June
30, 1999  compared to the same  periods  during 1998  reflects  lower  operating
expenses   resulting   primarily  from  the  December  1998   restructuring  and
management's  continuing  focus on expense  reduction . As a consequence  of the
above, the Company  experienced a significant  decrease in the following expense
categories:

        1)  Stationery, printing and supplies,
        2)  Postage, and
        3)  Consulting.

     Additionally,  corporate  legal fees  declined  primarily as a result of an
insurance company reimbursement of $326,000 of previously expensed legal fees.

     The above declines in other  expenses were  partially  offset by higher ATM
expenses due to the expanded ATM network.

RBCO Non-Interest Expenses

     Included in employee  compensation  and  benefits  during the three and six
months  ended June 30, 1999 was  $511,000  and $1.0  million of  retention  pool
compensation  amortization.  The retention pool restricted  Class A common stock
was  awarded  to  key  employees  of  RBCO  in  connection  with  the  Company's
acquisition  of RBCO in June 1998.  Occupancy  and equipment  expense  primarily
consisted  of rent  and  maintenance  expense,  depreciation  expense  and  data
processing  charges.  Other expenses were primarily floor brokerage and clearing
fees,  professional  fees,  third  party  quotation  services  and  general  and
administrative costs.

     RBCO  non-interest  expenses were  impacted by a  significant  expansion of
business  activities  including  the hiring of  additional  key  personnel,  the
diversification  into the healthcare,  consumer and technology  industries,  the
expansion of its investment  banking  operations and the expansion of its retail
operation  into  BankAtlantic  branches.  In addition,  on June 28,  1999,  RBCO
acquired  the assets and  employees of Southeast  Research  Partners,  a Florida
based research and institutional brokerage company.


Real Estate Operations Non-Interest Expenses

     Real estate  operations  non-interest  expenses  primarily related to SLWHC
expenses.  Selling,  general and administrative expenses were mainly real estate
taxes on developed land and joint venture consulting fees.

                                      -25-



Segment Reporting

     The table below provides segment information for continuing  operations for
the three and six months ended June 30, 1999 and 1998:

                                       For the Three Months   For the Six Months
(in thousands)                            Ended June 30,        Ended June 30,
- -----------------------------------    --------------------   ------------------
                                          1999        1998      1999      1998
Net Contribution After Income Taxes      ------      -----     ------    ------
Bank investment operations -
  wholesale residential ...........     $ 2,683     $2,490    $ 4,609   $ 5,118
Bank investment operations -
  other ...........................       2,661         72      3,692       780
Bank loan operations - retail
  products ........................      (1,167)       (61)    (1,767)      (60)
Bank loan operations - commercial
  products ........................       6,246      2,182     10,106     4,518
Real estate operations ............         303      2,336      2,561     1,509
Investment banking operations .....      (2,097)         0     (2,401)        0
                                         ------      -----     ------    ------
Net contribution ..................     $ 8,629     $7,019    $16,800   $11,865
                                         ======      =====     ======    ======

     Bank Investment Operations

     Segment net contribution  from bank investment  operations - other improved
during the three and six months ended June 30, 1999 compared to the same periods
in 1998.  The  improvement  resulted  from  increased  earning  assets  relating
primarily  to the  purchase of REMIC  securities  during the period.  The higher
interest  expense and overhead also resulted from an increase in earning  assets
during the 1999 periods  compared to the same periods during 1998.  Non-interest
income improved during the three months ended June 30, 1999 compared to the same
period  during 1998 due to higher  gains of sales on  securities  available  for
sale.  Likewise,  non-interest income decreased during the six months ended June
30,  1999  compared  to the same  period in 1998 due to lower  gains on sales of
securities available for sale.

     Segment  net  contribution  from bank  investment  operations  -  wholesale
residential  increased  during the three months ended June 30, 1999  compared to
the same period in 1998 primarily from lower direct expenses  resulting from the
Company's 1998  restructuring,  partially  offset by a higher provision for loan
losses.  Segment net  contribution  from bank investment  operations - wholesale
residential  decreased during the six months ended June 30, 1999 compared to the
same period in 1998  primarily  from lower  gains from the sale of loans,  and a
decline  in  purchased  residential  loan  yields  due  to  accelerated  premium
amortization resulting from prepayments.

     Bank Loan Operations

     Segment net contribution  from bank loan operations - commercial  increased
during the three months ended June 30, 1999 compared to the same 1998 period due
to an  improvement  in the net  margin,  recognition  of  $818,000  of  deferred
interest  income from a  commercial  real estate loan  accounted  for as a joint
venture during 1998, higher interest earning balances resulting from loan growth
and lower  provision for loan losses due to improvements in asset quality of the
portfolio.  Segment net contribution from bank loan operations - commercial also
increased  during the six months ended June 30, 1999 compared to the same period
in 1998 due to the items mentioned  above as well as interest income  recognized
upon the full repayment of a $5.9 million nonaccrual loan.

     Segment net contribution from bank loan operations - retail declined during
the three and six months ended June 30, 1999  primarily  from an increase in the
provision for loan losses. The increase in the loan loss provision was partially
offset by higher yields earned on the retail portfolio reflecting an increase in
average interest earning loan balances. The additional provision for loan losses
during 1999 was the result of increased small business and indirect  charge-offs
and delinquency trends.

                                      -26-




     Real Estate Operations

     Segment  net  contribution  from real  estate  operations  during the three
months ended June 30, 1999 consisted of land sales less operating costs from the
Company's  wholly owned subsidiary SLWHC and equity in losses from the Company's
six real estate joint ventures.  Real estate operations segment net contribution
during the six months ended June 30, 1998 consisted of a land sale and operating
costs from SLWHC and equity in earnings from the Company's six real estate joint
ventures.  Such equity in earnings from joint ventures primarily resulted from a
$1.7 million gain in March 1999 from a joint venturer sale of land.

     Investment Banking Operations

     Investment banking  operations  consisted of the operations of RBCO. During
the three and six months ended June 30, 1999,  RBCO's net loss  reflected  lower
than historically  generated revenues from principal transactions and investment
banking  transactions  and higher  operating  expenses  associated  with  RBCO's
expansion of its business activities. RBCO was acquired on June 30, 1998.

Financial Condition

     The Company's  total assets at June 30, 1999 were $4.2 billion  compared to
$3.8  billion at December  31,  1998.  The  increase in total  assets  primarily
resulted from increased:

     1)   loans held for sale  balances  due to bulk  purchases  of  residential
          loans categorized as held for sale,
     2)   securities available for sale resulting from the purchase of REMIC's,
     3)   tax  certificates  due to  certificates  purchased  in Florida in June
          1999,
     4)   other assets  reflecting  the  receivable  generated  upon the sale of
          mortgage servicing rights in April 1999, and
     5)   cost over fair value of net assets  acquired  reflecting the Southeast
          Research  Partners asset  acquisition and contingent  payments made in
          connection  with the February 1998  acquisition  by RBCO of Cumberland
          Advisors.

     The above increases in total assets were partially offset by decreased:

     1)   loans  receivable  resulting  from the repayment of consumer  indirect
          automobile loans and purchased residential loans held to maturity,
     2)   mortgage servicing rights resulting from the April 1999 sale,
     3)   FHLB stock  reflecting  lower purchased  residential loan balances and
          lower advance balances,
     4)   real estate owned  caused by the sale of  foreclosed  commercial  real
          estate property, partially offset by higher REO acquired in connection
          with bulk residential loan purchases,
     5)   office  property and equipment  reflecting the sale of a building used
          as a branch partially offset by the Southeast  Research Partners asset
          acquisition, and
     6)   trading  securities  due to lower  RBCO  state and  municipality  bond
          inventories.

     The Company's total liabilities at June 30, 1999 were $4.0 billion compared
to $3.5  billion  at  December  31,  1998.  The  increase  in total  liabilities
primarily resulted from increased:

     1)   deposit balances  reflecting the acquisition of brokered  deposits and
          public funds and an increase in noninterest  bearing deposit balances.
          The majority of the brokered deposits were acquired through RBCO,
     2)   securities sold under agreements to repurchase used to fund securities
          available for sale growth, and
     3)   bonds payable resulting from a roadway and improvement bond associated
          with the St. Lucie West development.

                                      -27-




     The above increases in total liabilities were partially offset by
decreased:

     1)   advances from FHLB due to maturities and redemptions,
     2)   federal  funds  purchased   resulting  from  a  shift  in  short  term
          borrowings to securities sold under agreements to repurchase, and
     3)   advances by borrowers for taxes and insurance  reflecting a decline in
          balances of loans serviced for others.

Market Risk

     Market risk is defined as the risk of loss arising from adverse  changes in
market valuation which arise from interest rate risk,  foreign currency exchange
rate risk,  commodity  price risk, and equity price risk. The Company's  primary
market risk is interest rate risk and its secondary  market risk is equity price
risk.

Equity Price Risk

     The  Company  maintains  a  portfolio  of trading  and  available  for sale
securities  which subjects the Company to equity  pricing  risks.  The change in
fair values of equity securities represents  instantaneous changes in all equity
prices segregated by trading  securities,  securities sold not yet purchased and
available for sale  securities.  The following are  hypothetical  changes in the
fair value of the  Company's  securities  sold not yet  purchased,  trading  and
available for sale  securities  at June 30, 1999 based on percentage  changes in
fair value.  Actual future price  appreciation or depreciation  may be different
from the changes identified in the table below.

                                Available      Securities       Total
   Percent        Trading        for Sale       Sold Not       Dollar
  Change in      Securities     Securities        Yet        Change from
 Fair Value      Fair Value     Fair Value     Purchased         0%
 ----------      ----------     ----------     ---------     -----------
                                (dollars in thousands)
    20 %          $24,050        $33,750       $(3,321)       $ 10,464
    10 %          $22,046        $30,938       $(3,736)       $  5,232
     0 %          $20,042        $28,125       $(4,151)       $      0
   (10)%          $18,038        $25,313       $(4,566)       $ (5,232)
   (20)%          $16,034        $22,500       $(4,981)       $(10,464)

     RBCO is a market maker in equity  securities  which could from time to time
require them to hold securities during declining  markets.  The Company attempts
to manage its equity price risk by maintaining a relatively  small  portfolio of
securities and  evaluating  equity  securities as part of the Company's  overall
asset and liability management process.

Interest Rate Risk

     The majority of the Company's assets and liabilities are monetary in nature
subjecting  the Company to  significant  interest  rate risk.  During 1998,  the
Company began trading government  securities which are generally bought and sold
on the same  day.  During  the  second  quarter  of 1999 the  Company's  trading
activities were expanded  beyond trading in government  securities to trading in
options and futures on Eurodollar  time deposits which expire in three months or
less.  Eurodollar  time  deposits  are  indexed to the LIBOR.  The  Company  has
developed a model using vendor  software to quantify  its interest  rate risk. A
sensitivity  analysis was performed  measuring the Company's potential gains and
losses in net portfolio  fair values of interest rate  sensitive  instruments at
June 30, 1999 resulting from a change in interest rates. Interest rate sensitive
instruments included in the model were the Company's:

       /bullet/       loan portfolio,
       /bullet/       debt securities available for sale,
       /bullet/       investment securities,
       /bullet/       FHLB stock,
       /bullet/       Federal Funds sold,
       /bullet/       deposits,


                                      -28-


       /bullet/       advances from FHLB,
       /bullet/       securities sold under agreements to repurchase,
       /bullet/       Federal Funds purchased,
       /bullet/       Notes and Bonds payable,
       /bullet/       Subordinated Debentures,
       /bullet/       Trust Preferred Securities,
       /bullet/       off-balance sheet loan commitments,
       /bullet/       government  securities, and
       /bullet/       Eurodollar time deposit options and futures

     The Company has no off-balance sheet derivatives other than fixed rate loan
commitments aggregating $13.5 million at
June 30, 1999.

     The model  calculates  the net potential  gains and losses in net portfolio
fair value by:

     (i)   discounting  anticipated cash flows from existing assets, liabilities
           and  off-balance  sheet  contracts at market  rates to determine fair
           values at June 30, 1999,

     (ii)  discounting the above expected cash flows based on instantaneous  and
           parallel shifts in the yield curve to determine fair values, and

     (iii) the difference  between the fair value  calculated in (i) and (ii) is
           the potential gain and loss in net portfolio fair values.

     Management has made estimates of fair value discount rates that it believes
to be reasonable.  However,  because there is no quoted market for many of these
financial  instruments,  management  has no basis to determine  whether the fair
value presented  would be indicative of the value  negotiated in an actual sale.
BankAtlantic's fair value estimates do not consider the tax effect that would be
associated with the disposition of the assets or liabilities at their fair value
estimates.

     Presented below is an analysis of the Company's  interest rate risk at June
30, 1999 as calculated utilizing the Company's model. The table measures changes
in net portfolio value for  instantaneous and parallel shifts in the yield curve
in 100 basis point increments up or down.

       Changes      Net Portfolio       Dollar
       in Rate       Value Amount       Change
       -------      -------------      --------
               (Dollars in thousands)
        +200 bp       $ 298,084        $(42,090)
        +100 bp       $ 317,344        $(22,830)
           0 bp       $ 340,174        $      0
       (100) bp       $ 362,490        $ 22,316
       (200) bp       $ 339,333        $   (841)

     In preparing  the above table,  the Company makes  various  assumptions  to
determine the net portfolio value at the assumed changes in interest rate. These
assumptions include:

     /bullet/     loan prepayment rates,
     /bullet/     deposit decay rates,
     /bullet/     market values of certain assets under the representative
                  interest rate scenarios, and
     /bullet/     repricing of certain borrowings

     It was also assumed that delinquency  rates would not change as a result of
changes in interest  rates although there can be no assurance that this would be
the case. Even if interest rates change in the designated increments,  there can
be no assurance that the Company's  assets and liabilities  would be impacted as
indicated in the table above.  In addition,  a change in U.S.  Treasury rates in
the designated amounts,  accompanied by a change in the shape of the yield curve
could cause  significantly  different  changes to the fair values than indicated
above.  Furthermore,  the result of the  calculations in the preceding table are
subject to significant  deviations  based upon actual future  events,  including
anticipatory and reactive measures which the Company may take in the future.

                                      -29-


Liquidity and Capital Resources

     On July 15,  1999,  the  Company  announced  it had  established  strategic
alliances for the purpose of providing  BankAtlantic customers with a full range
of  Internet  banking and  financial  services.  The  Company  has entered  into
contracts  with  Edify  Corporation,  NCR  Corporation,  M&I Data  Services  and
CheckFree   Corporation.   These  companies  will  assist  BankAtlantic  in  the
development of web based banking.  The cost of the above  contracts is estimated
at $1.7  million.  The majority of the costs will be  capitalized  and amortized
over three years.

     During the three months ended June 30, 1999, the Company  acquired for $3.0
million a 9.9% ownership in 1stVirtual,  Inc., an independent  company formed to
engage in  internet  banking  that  recently  raised  $31  million  in a private
offering from certain institutional and individual investors.  BankAtlantic will
allow  1stVirtual  to operate as a division of  BankAtlantic  until such time as
their  thrift  charter  is  obtained.  At that  time,  subject to the terms of a
purchase  and  assumption   agreement,   1stVirtual  will  buy  the  assets  and
liabilities  of the  division  at cost.  At the time of the  acquisition  of the
division,  BankAtlantic  will be  entitled  to  receive  the  greater  of 50% of
1stVirtual's  profits from the calendar  month after deposit  products are first
offered by the division  through the end of the calendar month subsequent to the
closing date or $10,000 per month for the period that deposit products are first
offered  by  the  division  through  the  closing  date.  BankAtlantic  will  be
reimbursed for 100% of any losses in the division. This investment in 1stVirtual
is included in the Statement of Financial Condition as securities  available for
sale.

     On July 14, 1999, the Company's Board of Directors  approved the repurchase
on the open market of up to 3.5 million  shares of the  Company's  common stock.
The Board authorized the repurchase of common stock on a  "time-to-time"  basis,
depending  upon market  conditions  and subject to  compliance  with  applicable
securities laws.

     BankAtlantic's primary sources of funds during the first six months of 1999
were from  principal  collected  on  loans,  securities  available  for sale and
investment securities held to maturity,  sales of securities available for sale,
FHLB stock,  REO,  and real estate held for  development,  borrowings  from FHLB
advances,  securities sold under agreements to repurchase, sales of property and
equipment,  sales of FHLB stock and deposit inflows.  These funds were primarily
utilized to fund  operating  expenses,  deposit  outflows,  loan  purchases  and
fundings,  pay dividends,  repay advances from borrowers for taxes and insurance
and to purchase FHLB stock, tax certificates,  trading securities and securities
available for sale and acquire common stock. At June 30, 1999,  BankAtlantic met
all applicable liquidity and regulatory capital requirements.

     During  the  six  months   ended  June  30,   1999  the   Company   pledged
mortgage-backed  securities  available  for sale as  collateral  to an unrelated
financial  institution upon issuance of an irrevocable standby letter of credit.
The letter of credit secures a loan to one of the Company's joint ventures.

     The  Company  is  currently  considering  various  corporate   alternatives
concerning  its real  estate  operations  conducted  through  its  wholly  owned
subsidiary  BankAtlantic   Development  Corporation  ("BDC").  The  Company  was
originally  considering a spin off of BDC to shareholders;  however, as a result
of  potential  adverse  tax  consequences,  the Company is now  exploring  other
alternatives,  including  the  possibility  of selling a portion of BDC's common
stock.  Any  transaction  would be subject to Board of Directors' and regulatory
approval.

     The Company's  commitments to originate  loans at June 30, 1999 were $150.0
million  compared to $135.1 million at June 30, 1998.  Additionally  at June 30,
1998, the Company had commitments to purchase loans and securities available for
sale of $17.0 million and $123.6 million, respectively. The Company did not have
any commitments to purchase loans and securities  available for sale at June 30,
1999. At June 30, 1999, loan commitments were 5.59% of net loans receivable.  At
June 30, 1999,  commitments to sell fixed rate mortgage  backed  securities were
$4.0 million.

     LTI is  obligated  on leases sold with full  recourse  by LTI to  investors
prior to the Company's acquisition.  Under the terms of such agreements,  LTI is
subject to recourse for 100% of the  remaining  balance of the lease  receivable
sold  upon a default  by the  lessees.  At June 30,  1999,  the  amount of lease
payments subject to such recourse  provisions was approximately $4.2 million and
a $169,000 estimated liability on leases sold with recourse is included in other
liabilities in the Company's Statement of Financial Condition.

                                      -30-


     At the indicated date BankAtlantic's capital amounts and ratios were:


                                                                            To be Well
                                                       For Capital       Capitalized Under
                                                        Adequacy         Prompt Corrective
                                  Actual                Purposes         Action Provisions
                             ---------------       ----------------     -----------------
(In thousands)                Amount   Ratio       Amount     Ratio       Amount   Ratio
- --------------               -------   -----       ------     -----      -------   -----
At June 30, 1999:
                                                                 
Total risk-based capital    $347,451   13.61%  >  $204,252 >  8.00%  >  $255,315 > 10.00%
                                               =           =         =           =
Tier I risk-based capital   $315,453   12.36%  >  $102,126 >  4.00%  >  $153,189 >  6.00%
                                               =           =         =           =
Tangible capital ........   $315,453    7.73%  >  $ 61,177 >  1.50%  >  $ 61,177 >  1.50%
                                               =           =         =           =
Core capital ............   $315,453    7.73%  >  $163,137 >  4.00%  >  $203,922 >  5.00%
                                               =           =         =           =

At December 31, 1998:
Total risk-based capital    $336,131   13.92%  >  $193,150 >  8.00%  >  $241,438 > 10.00%
                                               =           =         =           =
Tier I risk-based capital   $305,860   12.67%  >  $ 96,575 >  4.00%  >  $144,863 >  6.00%
                                               =           =         =           =
Tangible capital ........   $305,860    8.48%  >  $ 54,111 >  1.50%  >  $ 54,111 >  1.50%
                                               =           =         =           =
Core capital ............   $305,860    8.48%  >  $144,297 >  4.00%  >  $180,371 >  5.00%
                                               =           =         =           =


     Savings  institutions  are also  subject to the  provisions  of the Federal
Deposit Insurance  Corporation  Improvement Act of 1991 ("FDICIA").  Regulations
implementing the prompt  corrective  action provisions of FDICIA define specific
capital  categories based on FDICIA's defined capital ratios,  as discussed more
fully in the Company's Annual Report on Form 10K for the year ended December 31,
1998.

     The Company's wholly owned subsidiary,  RBCO, is subject to the net capital
provision  of Rule  15c3-1  under  the  Securities  Exchange  Act of 1934  which
requires  that  RBCO's  aggregate  indebtedness  shall  not  exceed 15 times net
capital as defined under such provision. Additionally, RBCO, as a market marker,
is subject to supplemental  requirements of Rule 15c3-1(a)4,  which provides for
the  computation of net capital to be based on the number and price of issues in
which  markets are made by RBCO,  not to exceed  $1,000,000.  At June 30,  1999,
RBCO's  regulatory net capital was  approximately  $8.1 million,  which exceeded
minimum net capital rule requirements by $7.1 million.

     RBCO operates under the  provisions of paragraph  (K)(2)(ii) of Rule 15c3-3
of the  Securities  and Exchange  commission  as a  fully-disclosed  broker and,
accordingly,  customer accounts are carried on the books of the clearing broker.
However,  RBCO  safekeeps and redeems  municipal bond coupons for the benefit of
its customers. Accordingly, RBCO is subject to the provisions of SEC Rule 15c3-3
relating to possession or control and customer  reserve  requirements and was in
compliance with such provisions at June 30, 1999.

Year 2000 Issues

     Many existing  computer  programs use only two digits to identify a year in
the date field.  These programs were designed and developed without  considering
the  impact  of the  upcoming  change in the  century.  If not  corrected,  many
computer  applications  could fail or create erroneous results by or at the Year
2000. The consequences of incomplete or untimely  resolution of Year 2000 issues
represent an uncertainty  that could affect future financial  results.  The Year
2000 issue affects virtually all companies and organizations.

     The  Company has  undertaken  various  initiatives  intended to ensure that
computer  applications  will function properly with respect to dates in the Year
2000 and  thereafter.  The Company has established a Year 2000 action plan which
was presented to the Board of Directors on December 2, 1997. The action plan was
developed using the guidelines  outlined in the Federal  Financial  Institutions
Examination  Council's "The Effect of 2000 on Computer Systems".  The six phases
of the  Company's  action plan are: (1) Awareness - Define the Year 2000 issues,
gain executive  level  support,  establish a project team and develop a strategy
which  encompasses  technology and business issues,  (2) Assessment - Assess the
size and  complexity  of

                                      -31-


the issues and detail the magnitude of the effort necessary to address them, (3)
Renovation  - Code  enhancements,  hardware and  software  upgrades,  and system
replacements,  (4)  Validation  - Testing of  software,  system  components  and
connections between systems, (5) Implementation - Systems should be certified as
Year  2000  ready  by  the  business  users,   and  (6)   Contingency   planning
determination of strategy to handle the most likely worst case scenarios on Year
2000 issues.

     The Company has completed its action plan for mission  critical systems and
processes.   Certain   non-critical   systems   and   process   validation   and
implementation not yet finalized will be completed in the third quarter.

     The  majority of the  Company's  mission  critical  information  technology
system  structure  ("IT")  has been  outsourced  to  third  party  vendors.  The
Company's  internal IT primarily  consists of a minicomputer for item processing
and a personal computer based wide area network. The wide area network's primary
function is to communicate  with third party service  bureaus and secondarily to
run non-critical  personal computer applications such as E-mail, word processing
and spreadsheet  programs.  The Company has various non-IT systems including but
not limited to, vault security equipment,  branch security equipment,  telephone
systems,   circuit  boards  on  building  equipment,   building  elevators,  and
appliances. While the above IT and non-IT systems could fail or create erroneous
results by or at the Year 2000, the Company  believes that all mission  critical
IT and non-IT systems are Year 2000 compliant.

     The Company relies on third party vendors to perform loan, deposit, general
ledger, clearing agent functions and other application  processing.  The Company
has  monitored the Year 2000  progress of its mission  critical and  non-mission
critical  vendors.  Most  contracts  with vendors signed after January 1998 have
included  Year 2000  warranty  language.  While the Company  believes that these
contractual provisions are enforceable, the Company nevertheless has established
alternatives in its contingency  planning in the event Year 2000 problems arise.
For those contracts signed prior to January 1998, the Company has worked closely
with  vendors  to  evaluate   Year  2000   compliance.   The  Company  sent  out
questionnaires  to all of its vendors and 62% of the total vendors responded and
100% of the mission critical vendors responded.  Thirty-three  vendors have been
identified as providing mission critical systems, processes or services. All but
one of the mission critical vendors are believed to be Year 2000 compliant.  The
one  noncompliant  vendor is a governmental  agency which provides  software for
regulatory reports filed with such agency.  While the Company expects to receive
an upgraded version of the reporting software from the governmental agency later
this year,  and the  reporting  requirement  can be satisfied  by filing  manual
documents if the software is not compliant.  Although the Company expects all of
its  vendors to be Year 2000  compliant,  the  Company  may  experience  adverse
consequences  if any of its vendors or the services  provided by the vendors are
impacted by Year 2000 computer failures. Included in the Statement of Operations
during the three and six months  ended June 30,  1999 and 1998 were  $19,000 and
$67,000 and $35,000 and $36,000,  respectively,  of third party expenses related
to the  Year  2000  action  plan.  The  Company  estimates  that it  will  spend
approximately  $100,000 on Year 2000 consulting  services,  $300,000 on software
and hardware  maintenance  specifically  related to Year 2000,  $100,000 on RBCO
system upgrades and consulting  services and $100,000 for  contingency  planning
during the year ended  December  31,  1999.  The above items will be expensed as
incurred and do not include  employee  compensation  allocated for time spent on
the Year 2000 project.  Included in the above Year 2000 expenses are remediation
expenses. Remediation expenses through June 30, 1999 were approximately $25,000.
The  Company   anticipates   incurring   approximately   $50,000  of  additional
remediation expenses during 1999.

     Risk  factors  associated  with the Year  2000  include  the risk  that the
Company's  business could be disrupted due to vendors,  suppliers,  and customer
system failures, or even the possible loss of electrical power or phone service.
The Company has assessed the  probability  of these events and has  formulated a
contingency  plan.  The Company could also be subjected to Year 2000  litigation
from  customers,  borrowers and suppliers as a result of both internal and third
party system failures. Further, the credit quality of the Company's loans may be
affected  by the  failure  of a  borrower's  operating  or  other  systems  as a
consequence  of a Year 2000 issue or the  related  failure of a  borrower's  key
suppliers,  customers,  or service providers  resulting in higher provisions for
loan losses.

     The  Company's  underwriting  and credit  policies have been revised to now
include  consideration of a borrower's  potential Year 2000 issues.  The Company
has  determined  that consumer and  residential  loans involve little or no Year
2000 risk,  while small business loans and commercial  loans have potential Year
2000 risk.  Small business and commercial  lending  departments have established
specific Year 2000 credit policies, which are summarized below.

                                      -32-


     Small Business Loans - The individual  dollar amount of these loans in this
category is low. Most loans are for less than $100,000. The Company has sent out
Year 2000  questionnaires  to all small  business  borrowers  and received a 60%
response rate.  Based on our review of the responses,  the Company  attempted to
assess the Year 2000 risk of each borrower.

     Commercial Loans - The majority of our commercial loans are  collateralized
by real estate, some of which involve land only, which mitigates the Bank's risk
for this category of loan. The Company has sent out Year 2000  questionnaires to
all  commercial  loan borrowers and received a 54% response rate. The Commercial
Loan  officers have had  one-on-one  meetings with each Borrower to discuss Year
2000 issues. Based on the responses and the meetings,  the officer's categorized
each  loan as High,  Medium  or Low Year 2000  risk.  High risk  loans are being
monitored to determine the  Borrower's  progress  towards Year 2000  compliance.
Once achieved,  the loan is moved to a lower risk  category.  There have been no
loans made in 1999 that are considered High Risk. Should  BankAtlantic decide to
extend a credit to a High Risk  Borrower,  policies are in place to mitigate the
risk,  such as  protracted  terms or  charging a premium on the loan's  interest
rate.

     There is no assurance  that the  Company's  borrowers  will be able to meet
their  obligations  to the  Company  if these  borrowers  experience  Year  2000
problems.

     Certain assets of the Company may have to be replaced, based on upgrades to
equipment  and software that are part of the Company's  normal  business  needs,
rapidly developing  technology,  and a three year capital equipment and software
replacement  plan.  The Company does not  anticipate  impairment or  significant
replacement of assets related to the Year 2000 issue.

     There is no assurance that the foregoing has identified all costs, risks or
possible  losses  which the Company  may  experience  associated  with Year 2000
issues.  The failure to correct a material  Year 2000 problem could result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
results of  operations,  liquidity and financial  condition.  Due to the general
uncertainty  inherent  in the Year  2000  problem,  resulting  in part  from the
uncertainty of the Year 2000 readiness of third-party  suppliers,  borrowers and
customers,  the  Company  is  unable  to  determine  at this  time  whether  the
consequences  of Year 2000 failures will have a material impact on the Company's
results of operations,  liquidity or financial  condition.  The goal of the Year
2000 Project is to significantly reduce the Company's level of uncertainty about
the Year 2000 issues and, the Company believes that, with the  implementation of
new business systems and completion of the project as scheduled, the possibility
of significant interruptions of normal operations should be reduced.





                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]




                                      -33-





PART II - OTHER INFORMATION


Item 2.   Changes in Securities and Use of Proceeds

     On June 1, 1999,  the Company  issued 35,625  shares of restricted  Class A
common stock to the former principals of Cumberland  Advisors.  This issuance of
these  shares  represented  contingent  payments  made under the  February  1998
acquisition agreement under which RBCO acquired Cumberland Advisors.

     On June 28, 1999, the Company  issued 137,344 shares of restricted  Class A
common stock in connection  with RBCO's  acquisition  of the assets of Southeast
Research  Partners,  Inc.  These  shares  were  issued to  certain  officers  of
Southeast  Research  Partners in  exchange  for shares of  preferred  stock of a
related entity held by such officers.

     The above issuances of restricted  Class A common stock were issued without
registration  under the Securities Act under an exemption pursuant to Regulation
D.


Item 4.  Submission of Matters to a Vote of Security Holders

     The registrant  held an Annual Meeting of Shareholders on July 21, 1999. At
the meeting five  Directors  were elected by a vote of 9,790,516 for and 110,919
against. The following proposals were adopted by the following votes:

                                                                      Broker
                                    For       Against    Abstained   Non-votes
                                 ---------   ---------   ---------   ---------
Approval of the BankAtlantic
 Bancorp-Ryan, Beck Restricted
 Stock Incentive Plan ........   7,856,818     230,327    16,409     1,797,881
Approval of the BankAtlantic
 Bancorp 1999 Stock Option
 Plan ........................   6,794,790   1,293,421    17,135             1
Approval of the BankAtlantic
 Bancorp-Ryan, Beck Executive
 Incentive Plan ..............   9,650,222     234,077    15,343     1,797,881


     Exhibits and Reports on Form 8K

     Exhibit 10.11        BankAtlantic Bancorp 1999 Stock Option Plan
     Exhibit 11           Statement re: Computation of Per Share Earnings.














                                      -34-




                                   Signatures

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                           BANKATLANTIC BANCORP, INC.


August 12, 1999                        By:         /s/Alan B. Levan
- ---------------                             -------------------------------
    Date                                            Alan B. Levan
                                                Chief Executive Officer/
                                                 Chairman/President



August 12, 1999                       By:         /s/Frank V. Grieco
- ---------------                             -------------------------------
    Date                                           Frank V. Grieco
                                            Senior Executive Vice President,
                                                Principal Financial and
                                                  Accounting Officer